<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>£25,836</td><td>£26,224</td><td>£26,879</td><td>£27,551</td><td>£28,378</td><td>£134,867</td></tr><tr><td>Total Expenses</td><td>£17,476</td><td>£17,561</td><td>£17,669</td><td>£17,780</td><td>£17,906</td><td>£88,392</td></tr><tr><td>Profit Before Tax</td><td>£8,360</td><td>£8,663</td><td>£9,210</td><td>£9,771</td><td>£10,472</td><td>£46,475</td></tr><tr><td>Profit After Tax      </td><td>£6,772</td><td>£7,017</td><td>£7,460</td><td>£7,914</td><td>£8,482</td><td>£37,645</td></tr><tr><td>Change In Property Value</td><td>£9,749</td><td>£10,041</td><td>£18,961</td><td>£21,822</td><td>£23,131</td><td>£83,703</td></tr><tr><td>Net Return</td><td>£16,520</td><td>£17,058</td><td>£26,421</td><td>£29,736</td><td>£31,614</td><td>£121,349</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>