<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>£24,468</td><td>£24,957</td><td>£25,581</td><td>£26,221</td><td>£26,876</td><td>£128,104</td></tr><tr><td>Total Expenses</td><td>£15,159</td><td>£15,254</td><td>£15,359</td><td>£15,467</td><td>£15,575</td><td>£76,814</td></tr><tr><td>Profit Before Tax</td><td>£9,309</td><td>£9,704</td><td>£10,222</td><td>£10,754</td><td>£11,301</td><td>£51,290</td></tr><tr><td>Profit After Tax      </td><td>£7,540</td><td>£7,860</td><td>£8,280</td><td>£8,711</td><td>£9,154</td><td>£41,545</td></tr><tr><td>Change In Property Value</td><td>£5,400</td><td>£5,508</td><td>£11,236</td><td>£14,607</td><td>£16,871</td><td>£53,622</td></tr><tr><td>Net Return</td><td>£12,940</td><td>£13,368</td><td>£19,516</td><td>£23,318</td><td>£26,025</td><td>£95,167</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>10%</td><td>14%</td><td>17%</td><td>19%</td><td>68%</td></tr></tbody></table></div></div></template></turbo-stream>