<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>£23,244</td><td>£23,593</td><td>£24,182</td><td>£24,787</td><td>£25,531</td><td>£121,337</td></tr><tr><td>Total Expenses</td><td>£16,267</td><td>£16,349</td><td>£16,453</td><td>£16,558</td><td>£16,676</td><td>£82,304</td></tr><tr><td>Profit Before Tax</td><td>£6,977</td><td>£7,243</td><td>£7,730</td><td>£8,229</td><td>£8,854</td><td>£39,033</td></tr><tr><td>Profit After Tax      </td><td>£5,651</td><td>£5,867</td><td>£6,261</td><td>£6,665</td><td>£7,172</td><td>£31,617</td></tr><tr><td>Change In Property Value</td><td>£2,995</td><td>£3,025</td><td>£9,166</td><td>£12,587</td><td>£14,727</td><td>£42,500</td></tr><tr><td>Net Return</td><td>£8,646</td><td>£8,892</td><td>£15,427</td><td>£19,253</td><td>£21,899</td><td>£74,117</td></tr><tr><td>Return From Rental Income (%)</td><td>6%</td><td>6%</td><td>7%</td><td>7%</td><td>8%</td><td>34%</td></tr><tr><td>Total Net Return (%)</td><td>9%</td><td>10%</td><td>17%</td><td>21%</td><td>23%</td><td>79%</td></tr></tbody></table></div></div></template></turbo-stream>