<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>£28,380</td><td>£28,806</td><td>£29,526</td><td>£30,264</td><td>£31,172</td><td>£148,147</td></tr><tr><td>Total Expenses</td><td>£19,518</td><td>£19,606</td><td>£19,721</td><td>£19,839</td><td>£19,972</td><td>£98,657</td></tr><tr><td>Profit Before Tax</td><td>£8,862</td><td>£9,199</td><td>£9,805</td><td>£10,425</td><td>£11,199</td><td>£49,491</td></tr><tr><td>Profit After Tax      </td><td>£7,178</td><td>£7,451</td><td>£7,942</td><td>£8,444</td><td>£9,072</td><td>£40,087</td></tr><tr><td>Change In Property Value</td><td>£11,100</td><td>£11,433</td><td>£21,589</td><td>£24,847</td><td>£26,338</td><td>£95,308</td></tr><tr><td>Net Return</td><td>£18,278</td><td>£18,884</td><td>£29,531</td><td>£33,292</td><td>£35,410</td><td>£135,395</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>