<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>£29,160</td><td>£29,597</td><td>£30,337</td><td>£31,096</td><td>£32,029</td><td>£152,219</td></tr><tr><td>Total Expenses</td><td>£19,944</td><td>£20,034</td><td>£20,150</td><td>£20,270</td><td>£20,406</td><td>£100,804</td></tr><tr><td>Profit Before Tax</td><td>£9,216</td><td>£9,564</td><td>£10,187</td><td>£10,826</td><td>£11,623</td><td>£51,415</td></tr><tr><td>Profit After Tax      </td><td>£7,465</td><td>£7,747</td><td>£8,251</td><td>£8,769</td><td>£9,414</td><td>£41,646</td></tr><tr><td>Change In Property Value</td><td>£11,363</td><td>£11,704</td><td>£22,101</td><td>£25,436</td><td>£26,963</td><td>£97,567</td></tr><tr><td>Net Return</td><td>£18,828</td><td>£19,451</td><td>£30,353</td><td>£34,205</td><td>£36,377</td><td>£139,214</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>