<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>£28,128</td><td>£28,550</td><td>£29,264</td><td>£29,995</td><td>£30,895</td><td>£146,832</td></tr><tr><td>Total Expenses</td><td>£19,691</td><td>£19,779</td><td>£19,893</td><td>£20,010</td><td>£20,143</td><td>£99,517</td></tr><tr><td>Profit Before Tax</td><td>£8,437</td><td>£8,771</td><td>£9,370</td><td>£9,985</td><td>£10,752</td><td>£47,315</td></tr><tr><td>Profit After Tax      </td><td>£6,834</td><td>£7,104</td><td>£7,590</td><td>£8,088</td><td>£8,709</td><td>£38,325</td></tr><tr><td>Change In Property Value</td><td>£11,250</td><td>£11,588</td><td>£21,881</td><td>£25,183</td><td>£26,694</td><td>£96,596</td></tr><tr><td>Net Return</td><td>£18,084</td><td>£18,692</td><td>£29,471</td><td>£33,271</td><td>£35,403</td><td>£134,921</td></tr><tr><td>Return From Rental Income (%)</td><td>6%</td><td>6%</td><td>6%</td><td>7%</td><td>7%</td><td>32%</td></tr><tr><td>Total Net Return (%)</td><td>15%</td><td>16%</td><td>25%</td><td>28%</td><td>30%</td><td>113%</td></tr></tbody></table></div></div></template></turbo-stream>