<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>£24,624</td><td>£24,993</td><td>£25,618</td><td>£26,259</td><td>£27,046</td><td>£128,541</td></tr><tr><td>Total Expenses</td><td>£17,592</td><td>£17,694</td><td>£17,817</td><td>£17,943</td><td>£18,082</td><td>£89,128</td></tr><tr><td>Profit Before Tax</td><td>£7,032</td><td>£7,300</td><td>£7,801</td><td>£8,316</td><td>£8,964</td><td>£39,413</td></tr><tr><td>Profit After Tax      </td><td>£5,696</td><td>£5,913</td><td>£6,319</td><td>£6,736</td><td>£7,261</td><td>£31,925</td></tr><tr><td>Change In Property Value</td><td>£9,300</td><td>£9,579</td><td>£18,088</td><td>£20,818</td><td>£22,067</td><td>£79,853</td></tr><tr><td>Net Return</td><td>£14,996</td><td>£15,492</td><td>£24,407</td><td>£27,554</td><td>£29,328</td><td>£111,777</td></tr><tr><td>Return From Rental Income (%)</td><td>6%</td><td>6%</td><td>7%</td><td>7%</td><td>7%</td><td>33%</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>