<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>£28,764</td><td>£29,195</td><td>£29,925</td><td>£30,673</td><td>£31,594</td><td>£150,152</td></tr><tr><td>Total Expenses</td><td>£19,755</td><td>£19,844</td><td>£19,960</td><td>£20,078</td><td>£20,213</td><td>£99,849</td></tr><tr><td>Profit Before Tax</td><td>£9,009</td><td>£9,352</td><td>£9,966</td><td>£10,595</td><td>£11,381</td><td>£50,303</td></tr><tr><td>Profit After Tax      </td><td>£7,298</td><td>£7,575</td><td>£8,072</td><td>£8,582</td><td>£9,218</td><td>£40,745</td></tr><tr><td>Change In Property Value</td><td>£11,250</td><td>£11,588</td><td>£21,881</td><td>£25,183</td><td>£26,694</td><td>£96,596</td></tr><tr><td>Net Return</td><td>£18,548</td><td>£19,162</td><td>£29,953</td><td>£33,765</td><td>£35,912</td><td>£137,341</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>