<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>£23,856</td><td>£24,214</td><td>£24,819</td><td>£25,440</td><td>£26,203</td><td>£124,532</td></tr><tr><td>Total Expenses</td><td>£16,288</td><td>£16,370</td><td>£16,473</td><td>£16,579</td><td>£16,698</td><td>£82,409</td></tr><tr><td>Profit Before Tax</td><td>£7,568</td><td>£7,844</td><td>£8,346</td><td>£8,860</td><td>£9,505</td><td>£42,123</td></tr><tr><td>Profit After Tax      </td><td>£6,130</td><td>£6,354</td><td>£6,760</td><td>£7,177</td><td>£7,699</td><td>£34,119</td></tr><tr><td>Change In Property Value</td><td>£9,000</td><td>£9,270</td><td>£17,505</td><td>£20,146</td><td>£21,355</td><td>£77,277</td></tr><tr><td>Net Return</td><td>£15,130</td><td>£15,624</td><td>£24,265</td><td>£27,323</td><td>£29,054</td><td>£111,396</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>36%</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>