<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>£25,080</td><td>£25,456</td><td>£26,093</td><td>£26,745</td><td>£27,547</td><td>£130,921</td></tr><tr><td>Total Expenses</td><td>£15,617</td><td>£15,701</td><td>£15,807</td><td>£15,916</td><td>£16,039</td><td>£79,080</td></tr><tr><td>Profit Before Tax</td><td>£9,463</td><td>£9,756</td><td>£10,285</td><td>£10,829</td><td>£11,508</td><td>£51,841</td></tr><tr><td>Profit After Tax      </td><td>£7,665</td><td>£7,902</td><td>£8,331</td><td>£8,771</td><td>£9,322</td><td>£41,991</td></tr><tr><td>Change In Property Value</td><td>£7,000</td><td>£7,175</td><td>£11,767</td><td>£16,827</td><td>£19,366</td><td>£62,135</td></tr><tr><td>Net Return</td><td>£14,665</td><td>£15,077</td><td>£20,098</td><td>£25,598</td><td>£28,688</td><td>£104,126</td></tr><tr><td>Return From Rental Income (%)</td><td>9%</td><td>9%</td><td>10%</td><td>10%</td><td>11%</td><td>49%</td></tr><tr><td>Total Net Return (%)</td><td>17%</td><td>17%</td><td>23%</td><td>30%</td><td>33%</td><td>120%</td></tr></tbody></table></div></div></template></turbo-stream>