<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>£28,572</td><td>£29,001</td><td>£29,726</td><td>£30,469</td><td>£31,383</td><td>£149,150</td></tr><tr><td>Total Expenses</td><td>£18,743</td><td>£18,832</td><td>£18,948</td><td>£19,066</td><td>£19,200</td><td>£94,789</td></tr><tr><td>Profit Before Tax</td><td>£9,829</td><td>£10,168</td><td>£10,778</td><td>£11,403</td><td>£12,183</td><td>£54,360</td></tr><tr><td>Profit After Tax      </td><td>£7,961</td><td>£8,236</td><td>£8,730</td><td>£9,236</td><td>£9,868</td><td>£44,032</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>£20,211</td><td>£20,915</td><td>£29,351</td><td>£32,969</td><td>£35,025</td><td>£138,472</td></tr><tr><td>Return From Rental Income (%)</td><td>7%</td><td>7%</td><td>8%</td><td>8%</td><td>9%</td><td>40%</td></tr><tr><td>Total Net Return (%)</td><td>18%</td><td>19%</td><td>26%</td><td>30%</td><td>32%</td><td>125%</td></tr></tbody></table></div></div></template></turbo-stream>