<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>£27,840</td><td>£28,258</td><td>£28,964</td><td>£29,688</td><td>£30,579</td><td>£145,329</td></tr><tr><td>Total Expenses</td><td>£18,677</td><td>£18,765</td><td>£18,878</td><td>£18,994</td><td>£19,126</td><td>£94,440</td></tr><tr><td>Profit Before Tax</td><td>£9,163</td><td>£9,493</td><td>£10,086</td><td>£10,694</td><td>£11,453</td><td>£50,888</td></tr><tr><td>Profit After Tax      </td><td>£7,422</td><td>£7,689</td><td>£8,170</td><td>£8,662</td><td>£9,277</td><td>£41,220</td></tr><tr><td>Change In Property Value</td><td>£10,505</td><td>£10,820</td><td>£20,432</td><td>£23,515</td><td>£24,926</td><td>£90,199</td></tr><tr><td>Net Return</td><td>£17,927</td><td>£18,509</td><td>£28,602</td><td>£32,177</td><td>£34,203</td><td>£131,418</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>118%</td></tr></tbody></table></div></div></template></turbo-stream>