<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>£24,492</td><td>£24,859</td><td>£25,481</td><td>£26,118</td><td>£26,901</td><td>£127,852</td></tr><tr><td>Total Expenses</td><td>£16,947</td><td>£17,030</td><td>£17,135</td><td>£17,242</td><td>£17,363</td><td>£85,717</td></tr><tr><td>Profit Before Tax</td><td>£7,545</td><td>£7,830</td><td>£8,346</td><td>£8,876</td><td>£9,538</td><td>£42,135</td></tr><tr><td>Profit After Tax      </td><td>£6,112</td><td>£6,342</td><td>£6,760</td><td>£7,189</td><td>£7,726</td><td>£34,129</td></tr><tr><td>Change In Property Value</td><td>£11,025</td><td>£11,411</td><td>£18,559</td><td>£21,360</td><td>£22,641</td><td>£84,996</td></tr><tr><td>Net Return</td><td>£17,137</td><td>£17,753</td><td>£25,319</td><td>£28,549</td><td>£30,367</td><td>£119,125</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>35%</td></tr><tr><td>Total Net Return (%)</td><td>17%</td><td>18%</td><td>26%</td><td>29%</td><td>31%</td><td>121%</td></tr></tbody></table></div></div></template></turbo-stream>