<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>£24,096</td><td>£24,457</td><td>£25,069</td><td>£25,696</td><td>£26,466</td><td>£125,784</td></tr><tr><td>Total Expenses</td><td>£16,510</td><td>£16,592</td><td>£16,697</td><td>£16,803</td><td>£16,923</td><td>£83,525</td></tr><tr><td>Profit Before Tax</td><td>£7,586</td><td>£7,865</td><td>£8,372</td><td>£8,893</td><td>£9,544</td><td>£42,259</td></tr><tr><td>Profit After Tax      </td><td>£6,144</td><td>£6,371</td><td>£6,782</td><td>£7,203</td><td>£7,730</td><td>£34,230</td></tr><tr><td>Change In Property Value</td><td>£9,150</td><td>£9,424</td><td>£17,796</td><td>£20,482</td><td>£21,711</td><td>£78,563</td></tr><tr><td>Net Return</td><td>£15,294</td><td>£15,795</td><td>£24,578</td><td>£27,685</td><td>£29,441</td><td>£112,793</td></tr><tr><td>Return From Rental Income (%)</td><td>6%</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>