<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>£26,844</td><td>£27,247</td><td>£27,928</td><td>£28,626</td><td>£29,485</td><td>£140,129</td></tr><tr><td>Total Expenses</td><td>£19,279</td><td>£19,392</td><td>£19,529</td><td>£19,668</td><td>£19,822</td><td>£97,689</td></tr><tr><td>Profit Before Tax</td><td>£7,565</td><td>£7,855</td><td>£8,399</td><td>£8,958</td><td>£9,663</td><td>£42,440</td></tr><tr><td>Profit After Tax      </td><td>£6,128</td><td>£6,362</td><td>£6,803</td><td>£7,256</td><td>£7,827</td><td>£34,376</td></tr><tr><td>Change In Property Value</td><td>£10,140</td><td>£10,444</td><td>£19,722</td><td>£22,698</td><td>£24,060</td><td>£87,065</td></tr><tr><td>Net Return</td><td>£16,268</td><td>£16,806</td><td>£26,526</td><td>£29,954</td><td>£31,887</td><td>£121,441</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>