<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>£17,478</td><td>£17,563</td><td>£17,671</td><td>£17,782</td><td>£17,908</td><td>£88,402</td></tr><tr><td>Profit Before Tax</td><td>£8,358</td><td>£8,661</td><td>£9,208</td><td>£9,769</td><td>£10,470</td><td>£46,466</td></tr><tr><td>Profit After Tax      </td><td>£6,770</td><td>£7,015</td><td>£7,458</td><td>£7,913</td><td>£8,481</td><td>£37,637</td></tr><tr><td>Change In Property Value</td><td>£9,750</td><td>£10,043</td><td>£18,964</td><td>£21,825</td><td>£23,135</td><td>£83,716</td></tr><tr><td>Net Return</td><td>£16,520</td><td>£17,058</td><td>£26,422</td><td>£29,738</td><td>£31,616</td><td>£121,353</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>