<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>£28,704</td><td>£29,135</td><td>£29,863</td><td>£30,609</td><td>£31,528</td><td>£149,839</td></tr><tr><td>Total Expenses</td><td>£19,637</td><td>£19,692</td><td>£19,775</td><td>£19,861</td><td>£19,963</td><td>£98,928</td></tr><tr><td>Profit Before Tax</td><td>£9,067</td><td>£9,443</td><td>£10,088</td><td>£10,749</td><td>£11,564</td><td>£50,910</td></tr><tr><td>Profit After Tax      </td><td>£7,344</td><td>£7,649</td><td>£8,171</td><td>£8,706</td><td>£9,367</td><td>£41,237</td></tr><tr><td>Change In Property Value</td><td>£14,350</td><td>£14,852</td><td>£24,156</td><td>£27,802</td><td>£29,470</td><td>£110,629</td></tr><tr><td>Net Return</td><td>£21,694</td><td>£22,501</td><td>£32,327</td><td>£36,508</td><td>£38,837</td><td>£151,867</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>31%</td></tr><tr><td>Total Net Return (%)</td><td>16%</td><td>17%</td><td>24%</td><td>28%</td><td>29%</td><td>115%</td></tr></tbody></table></div></div></template></turbo-stream>