<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>£26,700</td><td>£27,101</td><td>£27,778</td><td>£28,472</td><td>£29,327</td><td>£139,378</td></tr><tr><td>Total Expenses</td><td>£18,080</td><td>£18,166</td><td>£18,277</td><td>£18,390</td><td>£18,518</td><td>£91,432</td></tr><tr><td>Profit Before Tax</td><td>£8,620</td><td>£8,934</td><td>£9,501</td><td>£10,082</td><td>£10,808</td><td>£47,946</td></tr><tr><td>Profit After Tax      </td><td>£6,982</td><td>£7,237</td><td>£7,696</td><td>£8,167</td><td>£8,755</td><td>£38,836</td></tr><tr><td>Change In Property Value</td><td>£10,140</td><td>£10,444</td><td>£19,722</td><td>£22,698</td><td>£24,060</td><td>£87,065</td></tr><tr><td>Net Return</td><td>£17,122</td><td>£17,681</td><td>£27,418</td><td>£30,865</td><td>£32,815</td><td>£125,901</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>