<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>£26,772</td><td>£27,174</td><td>£27,853</td><td>£28,549</td><td>£29,406</td><td>£139,753</td></tr><tr><td>Total Expenses</td><td>£19,543</td><td>£19,656</td><td>£19,793</td><td>£19,932</td><td>£20,085</td><td>£99,009</td></tr><tr><td>Profit Before Tax</td><td>£7,229</td><td>£7,517</td><td>£8,060</td><td>£8,617</td><td>£9,320</td><td>£40,744</td></tr><tr><td>Profit After Tax      </td><td>£5,855</td><td>£6,089</td><td>£6,529</td><td>£6,980</td><td>£7,550</td><td>£33,003</td></tr><tr><td>Change In Property Value</td><td>£3,450</td><td>£3,485</td><td>£10,558</td><td>£14,500</td><td>£16,965</td><td>£48,957</td></tr><tr><td>Net Return</td><td>£9,305</td><td>£9,573</td><td>£17,087</td><td>£21,480</td><td>£24,514</td><td>£81,960</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>22%</td><td>75%</td></tr></tbody></table></div></div></template></turbo-stream>