<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>£25,044</td><td>£25,420</td><td>£26,055</td><td>£26,707</td><td>£27,508</td><td>£130,733</td></tr><tr><td>Total Expenses</td><td>£17,002</td><td>£17,086</td><td>£17,192</td><td>£17,301</td><td>£17,424</td><td>£86,005</td></tr><tr><td>Profit Before Tax</td><td>£8,042</td><td>£8,334</td><td>£8,863</td><td>£9,405</td><td>£10,084</td><td>£44,728</td></tr><tr><td>Profit After Tax      </td><td>£6,514</td><td>£6,751</td><td>£7,179</td><td>£7,618</td><td>£8,168</td><td>£36,230</td></tr><tr><td>Change In Property Value</td><td>£9,450</td><td>£9,734</td><td>£18,380</td><td>£21,154</td><td>£22,423</td><td>£81,140</td></tr><tr><td>Net Return</td><td>£15,964</td><td>£16,484</td><td>£25,559</td><td>£28,772</td><td>£30,591</td><td>£117,370</td></tr><tr><td>Return From Rental Income (%)</td><td>7%</td><td>7%</td><td>7%</td><td>8%</td><td>8%</td><td>37%</td></tr><tr><td>Total Net Return (%)</td><td>16%</td><td>17%</td><td>26%</td><td>29%</td><td>31%</td><td>119%</td></tr></tbody></table></div></div></template></turbo-stream>