<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>£28,920</td><td>£29,354</td><td>£30,088</td><td>£30,840</td><td>£31,765</td><td>£150,966</td></tr><tr><td>Total Expenses</td><td>£19,796</td><td>£19,885</td><td>£20,002</td><td>£20,121</td><td>£20,256</td><td>£100,060</td></tr><tr><td>Profit Before Tax</td><td>£9,124</td><td>£9,468</td><td>£10,086</td><td>£10,719</td><td>£11,509</td><td>£50,907</td></tr><tr><td>Profit After Tax      </td><td>£7,390</td><td>£7,669</td><td>£8,170</td><td>£8,682</td><td>£9,322</td><td>£41,234</td></tr><tr><td>Change In Property Value</td><td>£11,270</td><td>£11,608</td><td>£21,919</td><td>£25,227</td><td>£26,740</td><td>£96,763</td></tr><tr><td>Net Return</td><td>£18,660</td><td>£19,277</td><td>£30,089</td><td>£33,909</td><td>£36,063</td><td>£137,998</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>