<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>£27,108</td><td>£27,515</td><td>£28,202</td><td>£28,908</td><td>£29,775</td><td>£141,507</td></tr><tr><td>Total Expenses</td><td>£19,462</td><td>£19,576</td><td>£19,714</td><td>£19,855</td><td>£20,010</td><td>£98,617</td></tr><tr><td>Profit Before Tax</td><td>£7,646</td><td>£7,938</td><td>£8,488</td><td>£9,053</td><td>£9,765</td><td>£42,890</td></tr><tr><td>Profit After Tax      </td><td>£6,193</td><td>£6,430</td><td>£6,876</td><td>£7,333</td><td>£7,909</td><td>£34,741</td></tr><tr><td>Change In Property Value</td><td>£10,239</td><td>£10,546</td><td>£19,915</td><td>£22,920</td><td>£24,295</td><td>£87,915</td></tr><tr><td>Net Return</td><td>£16,432</td><td>£16,976</td><td>£26,790</td><td>£30,252</td><td>£32,204</td><td>£122,656</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>