<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>£25,464</td><td>£25,846</td><td>£26,492</td><td>£27,154</td><td>£27,969</td><td>£132,926</td></tr><tr><td>Total Expenses</td><td>£17,719</td><td>£17,803</td><td>£17,910</td><td>£18,020</td><td>£18,144</td><td>£89,596</td></tr><tr><td>Profit Before Tax</td><td>£7,746</td><td>£8,043</td><td>£8,582</td><td>£9,134</td><td>£9,825</td><td>£43,329</td></tr><tr><td>Profit After Tax      </td><td>£6,274</td><td>£6,515</td><td>£6,951</td><td>£7,399</td><td>£7,958</td><td>£35,097</td></tr><tr><td>Change In Property Value</td><td>£9,960</td><td>£10,259</td><td>£19,372</td><td>£22,295</td><td>£23,633</td><td>£85,519</td></tr><tr><td>Net Return</td><td>£16,234</td><td>£16,774</td><td>£26,323</td><td>£29,694</td><td>£31,591</td><td>£120,616</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>