<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>£22,512</td><td>£22,850</td><td>£23,421</td><td>£24,006</td><td>£24,727</td><td>£117,516</td></tr><tr><td>Total Expenses</td><td>£15,142</td><td>£15,208</td><td>£15,294</td><td>£15,383</td><td>£15,485</td><td>£76,512</td></tr><tr><td>Profit Before Tax</td><td>£7,370</td><td>£7,642</td><td>£8,126</td><td>£8,623</td><td>£9,242</td><td>£41,003</td></tr><tr><td>Profit After Tax      </td><td>£5,970</td><td>£6,190</td><td>£6,582</td><td>£6,985</td><td>£7,486</td><td>£33,213</td></tr><tr><td>Change In Property Value</td><td>£2,900</td><td>£2,929</td><td>£8,875</td><td>£12,188</td><td>£14,260</td><td>£41,152</td></tr><tr><td>Net Return</td><td>£8,870</td><td>£9,119</td><td>£15,457</td><td>£19,173</td><td>£21,746</td><td>£74,365</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>10%</td><td>10%</td><td>17%</td><td>21%</td><td>24%</td><td>83%</td></tr></tbody></table></div></div></template></turbo-stream>