<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>£26,808</td><td>£27,210</td><td>£27,890</td><td>£28,588</td><td>£29,445</td><td>£139,941</td></tr><tr><td>Total Expenses</td><td>£18,567</td><td>£18,653</td><td>£18,764</td><td>£18,878</td><td>£19,006</td><td>£93,869</td></tr><tr><td>Profit Before Tax</td><td>£8,241</td><td>£8,557</td><td>£9,126</td><td>£9,710</td><td>£10,439</td><td>£46,073</td></tr><tr><td>Profit After Tax      </td><td>£6,675</td><td>£6,931</td><td>£7,392</td><td>£7,865</td><td>£8,456</td><td>£37,319</td></tr><tr><td>Change In Property Value</td><td>£12,250</td><td>£12,679</td><td>£20,621</td><td>£23,733</td><td>£25,157</td><td>£94,440</td></tr><tr><td>Net Return</td><td>£18,925</td><td>£19,610</td><td>£28,013</td><td>£31,598</td><td>£33,613</td><td>£131,759</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>34%</td></tr><tr><td>Total Net Return (%)</td><td>17%</td><td>18%</td><td>25%</td><td>28%</td><td>30%</td><td>119%</td></tr></tbody></table></div></div></template></turbo-stream>