<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>£25,608</td><td>£25,992</td><td>£26,642</td><td>£27,308</td><td>£28,127</td><td>£133,677</td></tr><tr><td>Total Expenses</td><td>£18,715</td><td>£18,823</td><td>£18,954</td><td>£19,088</td><td>£19,235</td><td>£94,815</td></tr><tr><td>Profit Before Tax</td><td>£6,893</td><td>£7,169</td><td>£7,688</td><td>£8,220</td><td>£8,892</td><td>£38,862</td></tr><tr><td>Profit After Tax      </td><td>£5,584</td><td>£5,807</td><td>£6,227</td><td>£6,658</td><td>£7,203</td><td>£31,478</td></tr><tr><td>Change In Property Value</td><td>£3,300</td><td>£3,333</td><td>£10,099</td><td>£13,869</td><td>£16,227</td><td>£46,828</td></tr><tr><td>Net Return</td><td>£8,884</td><td>£9,140</td><td>£16,326</td><td>£20,528</td><td>£23,430</td><td>£78,307</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>23%</td><td>75%</td></tr></tbody></table></div></div></template></turbo-stream>