<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>£23,916</td><td>£24,275</td><td>£24,882</td><td>£25,504</td><td>£26,269</td><td>£124,845</td></tr><tr><td>Total Expenses</td><td>£16,294</td><td>£16,376</td><td>£16,480</td><td>£16,586</td><td>£16,705</td><td>£82,440</td></tr><tr><td>Profit Before Tax</td><td>£7,622</td><td>£7,899</td><td>£8,402</td><td>£8,918</td><td>£9,564</td><td>£42,405</td></tr><tr><td>Profit After Tax      </td><td>£6,174</td><td>£6,398</td><td>£6,806</td><td>£7,224</td><td>£7,747</td><td>£34,348</td></tr><tr><td>Change In Property Value</td><td>£7,500</td><td>£7,688</td><td>£12,608</td><td>£18,029</td><td>£20,749</td><td>£66,573</td></tr><tr><td>Net Return</td><td>£13,674</td><td>£14,086</td><td>£19,413</td><td>£25,252</td><td>£28,496</td><td>£100,921</td></tr><tr><td>Return From Rental Income (%)</td><td>7%</td><td>7%</td><td>7%</td><td>8%</td><td>8%</td><td>37%</td></tr><tr><td>Total Net Return (%)</td><td>15%</td><td>15%</td><td>21%</td><td>27%</td><td>30%</td><td>108%</td></tr></tbody></table></div></div></template></turbo-stream>