<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>£24,636</td><td>£25,006</td><td>£25,631</td><td>£26,271</td><td>£27,060</td><td>£128,603</td></tr><tr><td>Total Expenses</td><td>£17,160</td><td>£17,243</td><td>£17,348</td><td>£17,456</td><td>£17,577</td><td>£86,784</td></tr><tr><td>Profit Before Tax</td><td>£7,476</td><td>£7,763</td><td>£8,283</td><td>£8,815</td><td>£9,482</td><td>£41,820</td></tr><tr><td>Profit After Tax      </td><td>£6,056</td><td>£6,288</td><td>£6,709</td><td>£7,141</td><td>£7,681</td><td>£33,874</td></tr><tr><td>Change In Property Value</td><td>£9,600</td><td>£9,888</td><td>£18,672</td><td>£21,490</td><td>£22,779</td><td>£82,428</td></tr><tr><td>Net Return</td><td>£15,656</td><td>£16,176</td><td>£25,381</td><td>£28,630</td><td>£30,460</td><td>£116,302</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>116%</td></tr></tbody></table></div></div></template></turbo-stream>