<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>£27,636</td><td>£28,051</td><td>£28,752</td><td>£29,471</td><td>£30,355</td><td>£144,264</td></tr><tr><td>Total Expenses</td><td>£18,943</td><td>£19,019</td><td>£19,122</td><td>£19,226</td><td>£19,347</td><td>£95,658</td></tr><tr><td>Profit Before Tax</td><td>£8,693</td><td>£9,031</td><td>£9,630</td><td>£10,244</td><td>£11,008</td><td>£48,606</td></tr><tr><td>Profit After Tax      </td><td>£7,041</td><td>£7,315</td><td>£7,800</td><td>£8,298</td><td>£8,916</td><td>£39,371</td></tr><tr><td>Change In Property Value</td><td>£7,400</td><td>£7,548</td><td>£15,398</td><td>£20,017</td><td>£21,018</td><td>£71,381</td></tr><tr><td>Net Return</td><td>£14,441</td><td>£14,863</td><td>£23,198</td><td>£28,315</td><td>£29,935</td><td>£110,752</td></tr><tr><td>Return From Rental Income (%)</td><td>6%</td><td>6%</td><td>7%</td><td>7%</td><td>8%</td><td>33%</td></tr><tr><td>Total Net Return (%)</td><td>12%</td><td>13%</td><td>20%</td><td>24%</td><td>25%</td><td>94%</td></tr></tbody></table></div></div></template></turbo-stream>