<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>£26,832</td><td>£27,234</td><td>£27,915</td><td>£28,613</td><td>£29,472</td><td>£140,067</td></tr><tr><td>Total Expenses</td><td>£18,510</td><td>£18,596</td><td>£18,707</td><td>£18,821</td><td>£18,949</td><td>£93,584</td></tr><tr><td>Profit Before Tax</td><td>£8,322</td><td>£8,638</td><td>£9,208</td><td>£9,792</td><td>£10,522</td><td>£46,483</td></tr><tr><td>Profit After Tax      </td><td>£6,741</td><td>£6,997</td><td>£7,459</td><td>£7,932</td><td>£8,523</td><td>£37,651</td></tr><tr><td>Change In Property Value</td><td>£10,455</td><td>£10,769</td><td>£20,335</td><td>£23,404</td><td>£24,808</td><td>£89,770</td></tr><tr><td>Net Return</td><td>£17,196</td><td>£17,766</td><td>£27,793</td><td>£31,335</td><td>£33,331</td><td>£127,421</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>