<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>£27,828</td><td>£28,245</td><td>£28,952</td><td>£29,675</td><td>£30,566</td><td>£145,266</td></tr><tr><td>Total Expenses</td><td>£19,970</td><td>£20,087</td><td>£20,228</td><td>£20,373</td><td>£20,532</td><td>£101,189</td></tr><tr><td>Profit Before Tax</td><td>£7,858</td><td>£8,158</td><td>£8,723</td><td>£9,303</td><td>£10,034</td><td>£44,077</td></tr><tr><td>Profit After Tax      </td><td>£6,365</td><td>£6,608</td><td>£7,066</td><td>£7,535</td><td>£8,128</td><td>£35,702</td></tr><tr><td>Change In Property Value</td><td>£10,513</td><td>£10,829</td><td>£20,448</td><td>£23,534</td><td>£24,946</td><td>£90,271</td></tr><tr><td>Net Return</td><td>£16,879</td><td>£17,437</td><td>£27,514</td><td>£31,070</td><td>£33,074</td><td>£125,973</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>113%</td></tr></tbody></table></div></div></template></turbo-stream>