<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>£26,688</td><td>£27,088</td><td>£27,766</td><td>£28,460</td><td>£29,313</td><td>£139,315</td></tr><tr><td>Total Expenses</td><td>£18,476</td><td>£18,562</td><td>£18,672</td><td>£18,786</td><td>£18,914</td><td>£93,409</td></tr><tr><td>Profit Before Tax</td><td>£8,212</td><td>£8,527</td><td>£9,093</td><td>£9,674</td><td>£10,400</td><td>£45,906</td></tr><tr><td>Profit After Tax      </td><td>£6,652</td><td>£6,907</td><td>£7,365</td><td>£7,836</td><td>£8,424</td><td>£37,184</td></tr><tr><td>Change In Property Value</td><td>£10,440</td><td>£10,753</td><td>£20,306</td><td>£23,370</td><td>£24,772</td><td>£89,641</td></tr><tr><td>Net Return</td><td>£17,092</td><td>£17,660</td><td>£27,671</td><td>£31,206</td><td>£33,196</td><td>£126,825</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>