<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>£26,460</td><td>£26,857</td><td>£27,528</td><td>£28,217</td><td>£29,063</td><td>£138,125</td></tr><tr><td>Total Expenses</td><td>£17,937</td><td>£18,023</td><td>£18,133</td><td>£18,246</td><td>£18,373</td><td>£90,711</td></tr><tr><td>Profit Before Tax</td><td>£8,523</td><td>£8,834</td><td>£9,395</td><td>£9,971</td><td>£10,690</td><td>£47,413</td></tr><tr><td>Profit After Tax      </td><td>£6,904</td><td>£7,156</td><td>£7,610</td><td>£8,076</td><td>£8,659</td><td>£38,405</td></tr><tr><td>Change In Property Value</td><td>£10,050</td><td>£10,352</td><td>£19,547</td><td>£22,497</td><td>£23,847</td><td>£86,292</td></tr><tr><td>Net Return</td><td>£16,954</td><td>£17,507</td><td>£27,157</td><td>£30,573</td><td>£32,506</td><td>£124,697</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>