<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>£26,964</td><td>£27,368</td><td>£28,053</td><td>£28,754</td><td>£29,617</td><td>£140,756</td></tr><tr><td>Total Expenses</td><td>£18,237</td><td>£18,324</td><td>£18,435</td><td>£18,549</td><td>£18,678</td><td>£92,224</td></tr><tr><td>Profit Before Tax</td><td>£8,727</td><td>£9,045</td><td>£9,617</td><td>£10,205</td><td>£10,938</td><td>£48,532</td></tr><tr><td>Profit After Tax      </td><td>£7,069</td><td>£7,326</td><td>£7,790</td><td>£8,266</td><td>£8,860</td><td>£39,311</td></tr><tr><td>Change In Property Value</td><td>£10,239</td><td>£10,546</td><td>£19,915</td><td>£22,920</td><td>£24,295</td><td>£87,915</td></tr><tr><td>Net Return</td><td>£17,307</td><td>£17,872</td><td>£27,705</td><td>£31,186</td><td>£33,155</td><td>£127,225</td></tr><tr><td>Return From Rental Income (%)</td><td>7%</td><td>7%</td><td>7%</td><td>8%</td><td>8%</td><td>36%</td></tr><tr><td>Total Net Return (%)</td><td>16%</td><td>17%</td><td>26%</td><td>29%</td><td>31%</td><td>118%</td></tr></tbody></table></div></div></template></turbo-stream>