<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>£27,972</td><td>£28,392</td><td>£29,101</td><td>£29,829</td><td>£30,724</td><td>£146,018</td></tr><tr><td>Total Expenses</td><td>£18,846</td><td>£18,934</td><td>£19,048</td><td>£19,165</td><td>£19,297</td><td>£95,290</td></tr><tr><td>Profit Before Tax</td><td>£9,126</td><td>£9,458</td><td>£10,053</td><td>£10,664</td><td>£11,427</td><td>£50,728</td></tr><tr><td>Profit After Tax      </td><td>£7,392</td><td>£7,661</td><td>£8,143</td><td>£8,638</td><td>£9,256</td><td>£41,090</td></tr><tr><td>Change In Property Value</td><td>£10,623</td><td>£10,942</td><td>£20,662</td><td>£23,780</td><td>£25,206</td><td>£91,212</td></tr><tr><td>Net Return</td><td>£18,015</td><td>£18,602</td><td>£28,805</td><td>£32,418</td><td>£34,462</td><td>£132,302</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>37%</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>