<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>£27,984</td><td>£28,404</td><td>£29,114</td><td>£29,842</td><td>£30,737</td><td>£146,080</td></tr><tr><td>Total Expenses</td><td>£19,272</td><td>£19,360</td><td>£19,474</td><td>£19,590</td><td>£19,723</td><td>£97,418</td></tr><tr><td>Profit Before Tax</td><td>£8,712</td><td>£9,044</td><td>£9,640</td><td>£10,251</td><td>£11,014</td><td>£48,662</td></tr><tr><td>Profit After Tax      </td><td>£7,057</td><td>£7,326</td><td>£7,808</td><td>£8,304</td><td>£8,922</td><td>£39,416</td></tr><tr><td>Change In Property Value</td><td>£10,944</td><td>£11,272</td><td>£21,286</td><td>£24,498</td><td>£25,968</td><td>£93,968</td></tr><tr><td>Net Return</td><td>£18,001</td><td>£18,598</td><td>£29,094</td><td>£32,802</td><td>£34,890</td><td>£133,384</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>