<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>£24,444</td><td>£24,811</td><td>£25,431</td><td>£26,067</td><td>£26,849</td><td>£127,601</td></tr><tr><td>Total Expenses</td><td>£17,902</td><td>£18,007</td><td>£18,132</td><td>£18,261</td><td>£18,402</td><td>£90,704</td></tr><tr><td>Profit Before Tax</td><td>£6,542</td><td>£6,804</td><td>£7,299</td><td>£7,806</td><td>£8,446</td><td>£36,897</td></tr><tr><td>Profit After Tax      </td><td>£5,299</td><td>£5,511</td><td>£5,912</td><td>£6,323</td><td>£6,842</td><td>£29,886</td></tr><tr><td>Change In Property Value</td><td>£3,150</td><td>£3,182</td><td>£9,640</td><td>£13,239</td><td>£15,489</td><td>£44,700</td></tr><tr><td>Net Return</td><td>£8,449</td><td>£8,693</td><td>£15,552</td><td>£19,562</td><td>£22,331</td><td>£74,586</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>