<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>£24,468</td><td>£24,835</td><td>£25,456</td><td>£26,092</td><td>£26,875</td><td>£127,726</td></tr><tr><td>Total Expenses</td><td>£17,103</td><td>£17,186</td><td>£17,291</td><td>£17,398</td><td>£17,519</td><td>£86,498</td></tr><tr><td>Profit Before Tax</td><td>£7,365</td><td>£7,649</td><td>£8,165</td><td>£8,694</td><td>£9,356</td><td>£41,229</td></tr><tr><td>Profit After Tax      </td><td>£5,966</td><td>£6,196</td><td>£6,614</td><td>£7,042</td><td>£7,578</td><td>£33,395</td></tr><tr><td>Change In Property Value</td><td>£9,570</td><td>£9,857</td><td>£18,613</td><td>£21,422</td><td>£22,708</td><td>£82,171</td></tr><tr><td>Net Return</td><td>£15,536</td><td>£16,053</td><td>£25,227</td><td>£28,465</td><td>£30,286</td><td>£115,566</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>33%</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>