<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>£23,820</td><td>£24,177</td><td>£24,782</td><td>£25,401</td><td>£26,163</td><td>£124,344</td></tr><tr><td>Total Expenses</td><td>£17,167</td><td>£17,269</td><td>£17,391</td><td>£17,516</td><td>£17,654</td><td>£86,996</td></tr><tr><td>Profit Before Tax</td><td>£6,654</td><td>£6,909</td><td>£7,391</td><td>£7,885</td><td>£8,510</td><td>£37,348</td></tr><tr><td>Profit After Tax      </td><td>£5,389</td><td>£5,596</td><td>£5,987</td><td>£6,387</td><td>£6,893</td><td>£30,252</td></tr><tr><td>Change In Property Value</td><td>£9,000</td><td>£9,270</td><td>£17,505</td><td>£20,146</td><td>£21,355</td><td>£77,277</td></tr><tr><td>Net Return</td><td>£14,389</td><td>£14,866</td><td>£23,491</td><td>£26,534</td><td>£28,248</td><td>£107,528</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>115%</td></tr></tbody></table></div></div></template></turbo-stream>