<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>£24,720</td><td>£25,214</td><td>£25,845</td><td>£26,491</td><td>£27,153</td><td>£129,423</td></tr><tr><td>Total Expenses</td><td>£17,011</td><td>£17,166</td><td>£17,329</td><td>£17,494</td><td>£17,659</td><td>£86,659</td></tr><tr><td>Profit Before Tax</td><td>£7,709</td><td>£8,048</td><td>£8,516</td><td>£8,996</td><td>£9,494</td><td>£42,764</td></tr><tr><td>Profit After Tax      </td><td>£6,245</td><td>£6,519</td><td>£6,898</td><td>£7,287</td><td>£7,690</td><td>£34,639</td></tr><tr><td>Change In Property Value</td><td>£7,500</td><td>£7,725</td><td>£13,261</td><td>£16,709</td><td>£17,711</td><td>£62,906</td></tr><tr><td>Net Return</td><td>£13,745</td><td>£14,244</td><td>£20,159</td><td>£23,996</td><td>£25,401</td><td>£97,545</td></tr><tr><td>Return From Rental Income (%)</td><td>8%</td><td>8%</td><td>9%</td><td>9%</td><td>10%</td><td>44%</td></tr><tr><td>Total Net Return (%)</td><td>18%</td><td>18%</td><td>26%</td><td>31%</td><td>32%</td><td>124%</td></tr></tbody></table></div></div></template></turbo-stream>