<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>£25,056</td><td>£25,432</td><td>£26,068</td><td>£26,719</td><td>£27,521</td><td>£130,796</td></tr><tr><td>Total Expenses</td><td>£18,030</td><td>£18,137</td><td>£18,265</td><td>£18,396</td><td>£18,540</td><td>£91,368</td></tr><tr><td>Profit Before Tax</td><td>£7,026</td><td>£7,295</td><td>£7,803</td><td>£8,323</td><td>£8,981</td><td>£39,428</td></tr><tr><td>Profit After Tax      </td><td>£5,691</td><td>£5,909</td><td>£6,320</td><td>£6,742</td><td>£7,274</td><td>£31,936</td></tr><tr><td>Change In Property Value</td><td>£9,466</td><td>£9,750</td><td>£18,411</td><td>£21,189</td><td>£22,460</td><td>£81,276</td></tr><tr><td>Net Return</td><td>£15,157</td><td>£15,659</td><td>£24,731</td><td>£27,931</td><td>£29,735</td><td>£113,212</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>