<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>£23,904</td><td>£24,263</td><td>£24,869</td><td>£25,491</td><td>£26,256</td><td>£124,782</td></tr><tr><td>Total Expenses</td><td>£16,486</td><td>£16,554</td><td>£16,645</td><td>£16,738</td><td>£16,844</td><td>£83,269</td></tr><tr><td>Profit Before Tax</td><td>£7,418</td><td>£7,708</td><td>£8,224</td><td>£8,753</td><td>£9,411</td><td>£41,514</td></tr><tr><td>Profit After Tax      </td><td>£6,008</td><td>£6,244</td><td>£6,661</td><td>£7,090</td><td>£7,623</td><td>£33,626</td></tr><tr><td>Change In Property Value</td><td>£6,400</td><td>£6,528</td><td>£13,317</td><td>£17,312</td><td>£18,178</td><td>£61,735</td></tr><tr><td>Net Return</td><td>£12,408</td><td>£12,772</td><td>£19,979</td><td>£24,402</td><td>£25,801</td><td>£95,361</td></tr><tr><td>Return From Rental Income (%)</td><td>6%</td><td>6%</td><td>7%</td><td>7%</td><td>8%</td><td>33%</td></tr><tr><td>Total Net Return (%)</td><td>12%</td><td>13%</td><td>20%</td><td>24%</td><td>26%</td><td>95%</td></tr></tbody></table></div></div></template></turbo-stream>