<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>£25,680</td><td>£26,065</td><td>£26,717</td><td>£27,385</td><td>£28,206</td><td>£134,053</td></tr><tr><td>Total Expenses</td><td>£17,464</td><td>£17,549</td><td>£17,657</td><td>£17,768</td><td>£17,892</td><td>£88,330</td></tr><tr><td>Profit Before Tax</td><td>£8,216</td><td>£8,516</td><td>£9,060</td><td>£9,617</td><td>£10,314</td><td>£45,723</td></tr><tr><td>Profit After Tax      </td><td>£6,655</td><td>£6,898</td><td>£7,338</td><td>£7,790</td><td>£8,354</td><td>£37,035</td></tr><tr><td>Change In Property Value</td><td>£9,752</td><td>£10,044</td><td>£18,967</td><td>£21,829</td><td>£23,138</td><td>£83,729</td></tr><tr><td>Net Return</td><td>£16,406</td><td>£16,942</td><td>£26,305</td><td>£29,619</td><td>£31,493</td><td>£120,765</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>