<turbo-stream action="replace" target="analysis-table"><template><div id="analysis-table"><p class="text-xs text-gray-500 mb-2 sm:hidden">Swipe horizontally to view all years. Row labels stay visible.</p><div aria-label="Five-year profitability table" class="financial-table-scroll max-w-full overflow-x-auto" role="region" tabindex="0"><table class="financial-table table table-zebra table-md"><thead><tr class="bg-gray-100 flex-no rounded-l-lg sm:rounded-none mb-2 sm:mb-0"><th></th><th>Year 1</th><th>Year 2</th><th>Year 3</th><th>Year 4</th><th>Year 5</th><th><strong>Total</strong></th></tr></thead><tbody><tr><td title="rental_yearly">Total Rental Income</td><td>£26,520</td><td>£26,918</td><td>£27,591</td><td>£28,281</td><td>£29,129</td><td>£138,438</td></tr><tr><td>Total Expenses</td><td>£19,052</td><td>£19,164</td><td>£19,299</td><td>£19,437</td><td>£19,589</td><td>£96,542</td></tr><tr><td>Profit Before Tax</td><td>£7,468</td><td>£7,754</td><td>£8,291</td><td>£8,843</td><td>£9,539</td><td>£41,896</td></tr><tr><td>Profit After Tax      </td><td>£6,049</td><td>£6,280</td><td>£6,716</td><td>£7,163</td><td>£7,727</td><td>£33,935</td></tr><tr><td>Change In Property Value</td><td>£10,017</td><td>£10,318</td><td>£19,484</td><td>£22,424</td><td>£23,769</td><td>£86,012</td></tr><tr><td>Net Return</td><td>£16,066</td><td>£16,598</td><td>£26,200</td><td>£29,587</td><td>£31,496</td><td>£119,948</td></tr><tr><td>Return From Rental Income (%)</td><td>6%</td><td>6%</td><td>6%</td><td>7%</td><td>7%</td><td>32%</td></tr><tr><td>Total Net Return (%)</td><td>15%</td><td>16%</td><td>25%</td><td>28%</td><td>30%</td><td>114%</td></tr></tbody></table></div></div></template></turbo-stream>