<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>£24,108</td><td>£24,470</td><td>£25,081</td><td>£25,708</td><td>£26,480</td><td>£125,847</td></tr><tr><td>Total Expenses</td><td>£16,443</td><td>£16,525</td><td>£16,629</td><td>£16,736</td><td>£16,856</td><td>£83,190</td></tr><tr><td>Profit Before Tax</td><td>£7,665</td><td>£7,944</td><td>£8,452</td><td>£8,972</td><td>£9,624</td><td>£42,657</td></tr><tr><td>Profit After Tax      </td><td>£6,208</td><td>£6,435</td><td>£6,846</td><td>£7,268</td><td>£7,795</td><td>£34,552</td></tr><tr><td>Change In Property Value</td><td>£9,098</td><td>£9,371</td><td>£17,696</td><td>£20,366</td><td>£21,588</td><td>£78,120</td></tr><tr><td>Net Return</td><td>£15,307</td><td>£15,806</td><td>£24,542</td><td>£27,634</td><td>£29,384</td><td>£112,672</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>