<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>£28,584</td><td>£29,013</td><td>£29,738</td><td>£30,482</td><td>£31,396</td><td>£149,212</td></tr><tr><td>Total Expenses</td><td>£20,500</td><td>£20,621</td><td>£20,765</td><td>£20,913</td><td>£21,076</td><td>£103,876</td></tr><tr><td>Profit Before Tax</td><td>£8,084</td><td>£8,392</td><td>£8,973</td><td>£9,568</td><td>£10,320</td><td>£45,337</td></tr><tr><td>Profit After Tax      </td><td>£6,548</td><td>£6,798</td><td>£7,268</td><td>£7,750</td><td>£8,359</td><td>£36,723</td></tr><tr><td>Change In Property Value</td><td>£10,800</td><td>£11,124</td><td>£21,006</td><td>£24,176</td><td>£25,626</td><td>£92,732</td></tr><tr><td>Net Return</td><td>£17,348</td><td>£17,922</td><td>£28,274</td><td>£31,926</td><td>£33,985</td><td>£129,455</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>