<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>£25,152</td><td>£25,529</td><td>£26,168</td><td>£26,822</td><td>£27,626</td><td>£131,297</td></tr><tr><td>Total Expenses</td><td>£18,401</td><td>£18,485</td><td>£18,592</td><td>£18,701</td><td>£18,824</td><td>£93,004</td></tr><tr><td>Profit Before Tax</td><td>£6,751</td><td>£7,044</td><td>£7,576</td><td>£8,120</td><td>£8,802</td><td>£38,293</td></tr><tr><td>Profit After Tax      </td><td>£5,468</td><td>£5,706</td><td>£6,136</td><td>£6,578</td><td>£7,130</td><td>£31,017</td></tr><tr><td>Change In Property Value</td><td>£10,500</td><td>£10,815</td><td>£20,422</td><td>£23,504</td><td>£24,914</td><td>£90,156</td></tr><tr><td>Net Return</td><td>£15,968</td><td>£16,521</td><td>£26,559</td><td>£30,082</td><td>£32,044</td><td>£121,173</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>5%</td><td>6%</td><td>6%</td><td>6%</td><td>28%</td></tr><tr><td>Total Net Return (%)</td><td>14%</td><td>15%</td><td>24%</td><td>27%</td><td>29%</td><td>109%</td></tr></tbody></table></div></div></template></turbo-stream>