<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>£27,060</td><td>£27,466</td><td>£28,153</td><td>£28,856</td><td>£29,722</td><td>£141,257</td></tr><tr><td>Total Expenses</td><td>£18,481</td><td>£18,533</td><td>£18,612</td><td>£18,694</td><td>£18,791</td><td>£93,111</td></tr><tr><td>Profit Before Tax</td><td>£8,579</td><td>£8,933</td><td>£9,540</td><td>£10,163</td><td>£10,931</td><td>£48,146</td></tr><tr><td>Profit After Tax      </td><td>£6,949</td><td>£7,236</td><td>£7,728</td><td>£8,232</td><td>£8,854</td><td>£38,998</td></tr><tr><td>Change In Property Value</td><td>£11,550</td><td>£11,897</td><td>£22,465</td><td>£25,855</td><td>£27,406</td><td>£99,172</td></tr><tr><td>Net Return</td><td>£18,499</td><td>£19,132</td><td>£30,192</td><td>£34,086</td><td>£36,260</td><td>£138,170</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>24%</td><td>28%</td><td>29%</td><td>112%</td></tr></tbody></table></div></div></template></turbo-stream>