<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>£25,596</td><td>£26,108</td><td>£26,761</td><td>£27,430</td><td>£28,115</td><td>£134,010</td></tr><tr><td>Total Expenses</td><td>£15,272</td><td>£15,369</td><td>£15,477</td><td>£15,588</td><td>£15,699</td><td>£77,405</td></tr><tr><td>Profit Before Tax</td><td>£10,324</td><td>£10,739</td><td>£11,283</td><td>£11,842</td><td>£12,416</td><td>£56,604</td></tr><tr><td>Profit After Tax      </td><td>£8,363</td><td>£8,698</td><td>£9,140</td><td>£9,592</td><td>£10,057</td><td>£45,849</td></tr><tr><td>Change In Property Value</td><td>£5,400</td><td>£5,508</td><td>£11,236</td><td>£14,607</td><td>£16,871</td><td>£53,623</td></tr><tr><td>Net Return</td><td>£13,763</td><td>£14,206</td><td>£20,376</td><td>£24,199</td><td>£26,928</td><td>£99,472</td></tr><tr><td>Return From Rental Income (%)</td><td>6%</td><td>6%</td><td>7%</td><td>7%</td><td>7%</td><td>33%</td></tr><tr><td>Total Net Return (%)</td><td>10%</td><td>10%</td><td>15%</td><td>17%</td><td>19%</td><td>71%</td></tr></tbody></table></div></div></template></turbo-stream>