<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>£28,200</td><td>£28,623</td><td>£29,339</td><td>£30,072</td><td>£30,974</td><td>£147,208</td></tr><tr><td>Total Expenses</td><td>£19,405</td><td>£19,494</td><td>£19,608</td><td>£19,725</td><td>£19,858</td><td>£98,090</td></tr><tr><td>Profit Before Tax</td><td>£8,795</td><td>£9,129</td><td>£9,731</td><td>£10,347</td><td>£11,116</td><td>£49,118</td></tr><tr><td>Profit After Tax      </td><td>£7,124</td><td>£7,395</td><td>£7,882</td><td>£8,381</td><td>£9,004</td><td>£39,785</td></tr><tr><td>Change In Property Value</td><td>£11,029</td><td>£11,359</td><td>£21,450</td><td>£24,687</td><td>£26,169</td><td>£94,694</td></tr><tr><td>Net Return</td><td>£18,152</td><td>£18,754</td><td>£29,332</td><td>£33,068</td><td>£35,173</td><td>£134,479</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>