<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>£26,700</td><td>£27,101</td><td>£27,778</td><td>£28,472</td><td>£29,327</td><td>£139,378</td></tr><tr><td>Total Expenses</td><td>£18,479</td><td>£18,565</td><td>£18,676</td><td>£18,789</td><td>£18,917</td><td>£93,425</td></tr><tr><td>Profit Before Tax</td><td>£8,221</td><td>£8,536</td><td>£9,102</td><td>£9,684</td><td>£10,410</td><td>£45,953</td></tr><tr><td>Profit After Tax      </td><td>£6,659</td><td>£6,914</td><td>£7,373</td><td>£7,844</td><td>£8,432</td><td>£37,222</td></tr><tr><td>Change In Property Value</td><td>£10,441</td><td>£10,755</td><td>£20,308</td><td>£23,373</td><td>£24,776</td><td>£89,653</td></tr><tr><td>Net Return</td><td>£17,101</td><td>£17,669</td><td>£27,681</td><td>£31,217</td><td>£33,207</td><td>£126,875</td></tr><tr><td>Return From Rental Income (%)</td><td>6%</td><td>6%</td><td>7%</td><td>7%</td><td>8%</td><td>34%</td></tr><tr><td>Total Net Return (%)</td><td>16%</td><td>16%</td><td>25%</td><td>28%</td><td>30%</td><td>115%</td></tr></tbody></table></div></div></template></turbo-stream>