<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>£26,868</td><td>£27,271</td><td>£27,953</td><td>£28,652</td><td>£29,511</td><td>£140,255</td></tr><tr><td>Total Expenses</td><td>£18,533</td><td>£18,620</td><td>£18,731</td><td>£18,845</td><td>£18,973</td><td>£93,702</td></tr><tr><td>Profit Before Tax</td><td>£8,335</td><td>£8,651</td><td>£9,222</td><td>£9,807</td><td>£10,538</td><td>£46,553</td></tr><tr><td>Profit After Tax      </td><td>£6,751</td><td>£7,008</td><td>£7,470</td><td>£7,944</td><td>£8,536</td><td>£37,708</td></tr><tr><td>Change In Property Value</td><td>£10,470</td><td>£10,784</td><td>£20,364</td><td>£23,437</td><td>£24,843</td><td>£89,898</td></tr><tr><td>Net Return</td><td>£17,221</td><td>£17,792</td><td>£27,834</td><td>£31,381</td><td>£33,379</td><td>£127,606</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>