<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>£27,252</td><td>£27,661</td><td>£28,352</td><td>£29,061</td><td>£29,933</td><td>£142,259</td></tr><tr><td>Total Expenses</td><td>£18,413</td><td>£18,500</td><td>£18,612</td><td>£18,727</td><td>£18,857</td><td>£93,109</td></tr><tr><td>Profit Before Tax</td><td>£8,839</td><td>£9,161</td><td>£9,740</td><td>£10,334</td><td>£11,076</td><td>£49,151</td></tr><tr><td>Profit After Tax      </td><td>£7,160</td><td>£7,420</td><td>£7,890</td><td>£8,371</td><td>£8,972</td><td>£39,812</td></tr><tr><td>Change In Property Value</td><td>£10,350</td><td>£10,661</td><td>£20,131</td><td>£23,168</td><td>£24,559</td><td>£88,868</td></tr><tr><td>Net Return</td><td>£17,510</td><td>£18,081</td><td>£28,020</td><td>£31,539</td><td>£33,530</td><td>£128,680</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>