<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>£23,676</td><td>£24,031</td><td>£24,632</td><td>£25,248</td><td>£26,005</td><td>£123,592</td></tr><tr><td>Total Expenses</td><td>£17,335</td><td>£17,437</td><td>£17,559</td><td>£17,683</td><td>£17,820</td><td>£87,834</td></tr><tr><td>Profit Before Tax</td><td>£6,341</td><td>£6,594</td><td>£7,073</td><td>£7,565</td><td>£8,185</td><td>£35,758</td></tr><tr><td>Profit After Tax      </td><td>£5,136</td><td>£5,341</td><td>£5,729</td><td>£6,127</td><td>£6,630</td><td>£28,964</td></tr><tr><td>Change In Property Value</td><td>£3,050</td><td>£3,081</td><td>£9,334</td><td>£12,819</td><td>£14,998</td><td>£43,281</td></tr><tr><td>Net Return</td><td>£8,186</td><td>£8,422</td><td>£15,063</td><td>£18,946</td><td>£21,628</td><td>£72,245</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>6%</td><td>6%</td><td>6%</td><td>7%</td><td>30%</td></tr><tr><td>Total Net Return (%)</td><td>9%</td><td>9%</td><td>16%</td><td>20%</td><td>23%</td><td>76%</td></tr></tbody></table></div></div></template></turbo-stream>