<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>£28,824</td><td>£29,256</td><td>£29,988</td><td>£30,737</td><td>£31,660</td><td>£150,465</td></tr><tr><td>Total Expenses</td><td>£19,790</td><td>£19,880</td><td>£19,996</td><td>£20,114</td><td>£20,249</td><td>£100,029</td></tr><tr><td>Profit Before Tax</td><td>£9,034</td><td>£9,377</td><td>£9,992</td><td>£10,623</td><td>£11,410</td><td>£50,436</td></tr><tr><td>Profit After Tax      </td><td>£7,317</td><td>£7,595</td><td>£8,094</td><td>£8,605</td><td>£9,242</td><td>£40,853</td></tr><tr><td>Change In Property Value</td><td>£11,273</td><td>£11,611</td><td>£21,925</td><td>£25,233</td><td>£26,747</td><td>£96,789</td></tr><tr><td>Net Return</td><td>£18,590</td><td>£19,206</td><td>£30,018</td><td>£33,838</td><td>£35,990</td><td>£137,642</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>