<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>£24,504</td><td>£24,872</td><td>£25,493</td><td>£26,131</td><td>£26,915</td><td>£127,914</td></tr><tr><td>Total Expenses</td><td>£17,640</td><td>£17,745</td><td>£17,870</td><td>£17,999</td><td>£18,140</td><td>£89,394</td></tr><tr><td>Profit Before Tax</td><td>£6,864</td><td>£7,127</td><td>£7,623</td><td>£8,132</td><td>£8,775</td><td>£38,520</td></tr><tr><td>Profit After Tax      </td><td>£5,560</td><td>£5,773</td><td>£6,175</td><td>£6,587</td><td>£7,107</td><td>£31,201</td></tr><tr><td>Change In Property Value</td><td>£9,255</td><td>£9,533</td><td>£18,001</td><td>£20,717</td><td>£21,960</td><td>£79,466</td></tr><tr><td>Net Return</td><td>£14,815</td><td>£15,305</td><td>£24,175</td><td>£27,304</td><td>£29,068</td><td>£110,668</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>115%</td></tr></tbody></table></div></div></template></turbo-stream>