<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>£24,276</td><td>£24,640</td><td>£25,256</td><td>£25,888</td><td>£26,664</td><td>£126,724</td></tr><tr><td>Total Expenses</td><td>£16,898</td><td>£16,971</td><td>£17,066</td><td>£17,164</td><td>£17,275</td><td>£85,374</td></tr><tr><td>Profit Before Tax</td><td>£7,378</td><td>£7,670</td><td>£8,190</td><td>£8,724</td><td>£9,389</td><td>£41,350</td></tr><tr><td>Profit After Tax      </td><td>£5,976</td><td>£6,212</td><td>£6,634</td><td>£7,066</td><td>£7,605</td><td>£33,494</td></tr><tr><td>Change In Property Value</td><td>£6,500</td><td>£6,630</td><td>£13,525</td><td>£17,583</td><td>£18,462</td><td>£62,700</td></tr><tr><td>Net Return</td><td>£12,476</td><td>£12,842</td><td>£20,159</td><td>£24,649</td><td>£26,067</td><td>£96,194</td></tr><tr><td>Return From Rental Income (%)</td><td>6%</td><td>6%</td><td>6%</td><td>7%</td><td>7%</td><td>33%</td></tr><tr><td>Total Net Return (%)</td><td>12%</td><td>13%</td><td>20%</td><td>24%</td><td>25%</td><td>94%</td></tr></tbody></table></div></div></template></turbo-stream>