<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>£27,720</td><td>£28,136</td><td>£28,839</td><td>£29,560</td><td>£30,447</td><td>£144,702</td></tr><tr><td>Total Expenses</td><td>£19,055</td><td>£19,143</td><td>£19,256</td><td>£19,372</td><td>£19,503</td><td>£96,328</td></tr><tr><td>Profit Before Tax</td><td>£8,665</td><td>£8,993</td><td>£9,583</td><td>£10,188</td><td>£10,944</td><td>£48,374</td></tr><tr><td>Profit After Tax      </td><td>£7,019</td><td>£7,285</td><td>£7,762</td><td>£8,253</td><td>£8,864</td><td>£39,183</td></tr><tr><td>Change In Property Value</td><td>£10,800</td><td>£11,124</td><td>£21,006</td><td>£24,176</td><td>£25,626</td><td>£92,732</td></tr><tr><td>Net Return</td><td>£17,819</td><td>£18,409</td><td>£28,768</td><td>£32,428</td><td>£34,491</td><td>£131,915</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>