<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>£15,363</td><td>£15,481</td><td>£15,607</td><td>£15,737</td><td>£15,867</td><td>£78,055</td></tr><tr><td>Profit Before Tax</td><td>£9,357</td><td>£9,734</td><td>£10,237</td><td>£10,754</td><td>£11,286</td><td>£51,368</td></tr><tr><td>Profit After Tax      </td><td>£7,579</td><td>£7,884</td><td>£8,292</td><td>£8,710</td><td>£9,142</td><td>£41,608</td></tr><tr><td>Change In Property Value</td><td>£5,000</td><td>£5,100</td><td>£10,404</td><td>£13,525</td><td>£15,622</td><td>£49,651</td></tr><tr><td>Net Return</td><td>£12,579</td><td>£12,984</td><td>£18,696</td><td>£22,236</td><td>£24,764</td><td>£91,259</td></tr><tr><td>Return From Rental Income (%)</td><td>6%</td><td>6%</td><td>7%</td><td>7%</td><td>7%</td><td>33%</td></tr><tr><td>Total Net Return (%)</td><td>10%</td><td>10%</td><td>15%</td><td>18%</td><td>20%</td><td>73%</td></tr></tbody></table></div></div></template></turbo-stream>