<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>£24,684</td><td>£25,054</td><td>£25,681</td><td>£26,323</td><td>£27,112</td><td>£128,854</td></tr><tr><td>Total Expenses</td><td>£16,868</td><td>£16,951</td><td>£17,056</td><td>£17,165</td><td>£17,286</td><td>£85,326</td></tr><tr><td>Profit Before Tax</td><td>£7,816</td><td>£8,103</td><td>£8,624</td><td>£9,158</td><td>£9,826</td><td>£43,528</td></tr><tr><td>Profit After Tax      </td><td>£6,331</td><td>£6,564</td><td>£6,986</td><td>£7,418</td><td>£7,959</td><td>£35,258</td></tr><tr><td>Change In Property Value</td><td>£9,376</td><td>£9,657</td><td>£18,236</td><td>£20,988</td><td>£22,247</td><td>£80,503</td></tr><tr><td>Net Return</td><td>£15,707</td><td>£16,221</td><td>£25,221</td><td>£28,406</td><td>£30,206</td><td>£115,761</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>