<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>£27,840</td><td>£28,258</td><td>£28,964</td><td>£29,688</td><td>£30,579</td><td>£145,329</td></tr><tr><td>Total Expenses</td><td>£19,973</td><td>£20,090</td><td>£20,232</td><td>£20,376</td><td>£20,535</td><td>£101,206</td></tr><tr><td>Profit Before Tax</td><td>£7,867</td><td>£8,167</td><td>£8,733</td><td>£9,312</td><td>£10,044</td><td>£44,123</td></tr><tr><td>Profit After Tax      </td><td>£6,372</td><td>£6,615</td><td>£7,073</td><td>£7,543</td><td>£8,135</td><td>£35,739</td></tr><tr><td>Change In Property Value</td><td>£10,515</td><td>£10,830</td><td>£20,451</td><td>£23,538</td><td>£24,950</td><td>£90,285</td></tr><tr><td>Net Return</td><td>£16,887</td><td>£17,446</td><td>£27,525</td><td>£31,081</td><td>£33,086</td><td>£126,024</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>