<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>£27,240</td><td>£27,649</td><td>£28,340</td><td>£29,048</td><td>£29,920</td><td>£142,196</td></tr><tr><td>Total Expenses</td><td>£18,813</td><td>£18,899</td><td>£19,012</td><td>£19,126</td><td>£19,256</td><td>£95,106</td></tr><tr><td>Profit Before Tax</td><td>£8,427</td><td>£8,749</td><td>£9,328</td><td>£9,922</td><td>£10,664</td><td>£47,091</td></tr><tr><td>Profit After Tax      </td><td>£6,826</td><td>£7,087</td><td>£7,556</td><td>£8,037</td><td>£8,638</td><td>£38,143</td></tr><tr><td>Change In Property Value</td><td>£10,653</td><td>£10,973</td><td>£20,720</td><td>£23,847</td><td>£25,278</td><td>£91,470</td></tr><tr><td>Net Return</td><td>£17,479</td><td>£18,059</td><td>£28,276</td><td>£31,884</td><td>£33,915</td><td>£129,613</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>15%</td><td>16%</td><td>25%</td><td>28%</td><td>30%</td><td>115%</td></tr></tbody></table></div></div></template></turbo-stream>