<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>£21,348</td><td>£21,668</td><td>£22,210</td><td>£22,765</td><td>£23,448</td><td>£111,439</td></tr><tr><td>Total Expenses</td><td>£15,045</td><td>£15,123</td><td>£15,221</td><td>£15,320</td><td>£15,431</td><td>£76,140</td></tr><tr><td>Profit Before Tax</td><td>£6,303</td><td>£6,545</td><td>£6,989</td><td>£7,445</td><td>£8,017</td><td>£35,299</td></tr><tr><td>Profit After Tax      </td><td>£5,105</td><td>£5,301</td><td>£5,661</td><td>£6,031</td><td>£6,494</td><td>£28,592</td></tr><tr><td>Change In Property Value</td><td>£2,750</td><td>£2,778</td><td>£8,416</td><td>£11,558</td><td>£13,523</td><td>£39,024</td></tr><tr><td>Net Return</td><td>£7,855</td><td>£8,079</td><td>£14,077</td><td>£17,588</td><td>£20,016</td><td>£67,616</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>34%</td></tr><tr><td>Total Net Return (%)</td><td>9%</td><td>10%</td><td>17%</td><td>21%</td><td>24%</td><td>80%</td></tr></tbody></table></div></div></template></turbo-stream>