<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>£26,076</td><td>£26,467</td><td>£27,129</td><td>£27,807</td><td>£28,641</td><td>£136,120</td></tr><tr><td>Total Expenses</td><td>£18,097</td><td>£18,182</td><td>£18,291</td><td>£18,403</td><td>£18,529</td><td>£91,503</td></tr><tr><td>Profit Before Tax</td><td>£7,979</td><td>£8,285</td><td>£8,837</td><td>£9,404</td><td>£10,112</td><td>£44,617</td></tr><tr><td>Profit After Tax      </td><td>£6,463</td><td>£6,711</td><td>£7,158</td><td>£7,617</td><td>£8,191</td><td>£36,140</td></tr><tr><td>Change In Property Value</td><td>£10,200</td><td>£10,506</td><td>£19,839</td><td>£22,833</td><td>£24,203</td><td>£87,580</td></tr><tr><td>Net Return</td><td>£16,663</td><td>£17,217</td><td>£26,997</td><td>£30,450</td><td>£32,393</td><td>£123,720</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>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>