<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>£25,932</td><td>£26,321</td><td>£26,979</td><td>£27,653</td><td>£28,483</td><td>£135,369</td></tr><tr><td>Total Expenses</td><td>£18,678</td><td>£18,763</td><td>£18,871</td><td>£18,983</td><td>£19,108</td><td>£94,403</td></tr><tr><td>Profit Before Tax</td><td>£7,254</td><td>£7,558</td><td>£8,108</td><td>£8,671</td><td>£9,375</td><td>£40,965</td></tr><tr><td>Profit After Tax      </td><td>£5,876</td><td>£6,122</td><td>£6,567</td><td>£7,023</td><td>£7,593</td><td>£33,182</td></tr><tr><td>Change In Property Value</td><td>£5,325</td><td>£5,405</td><td>£12,801</td><td>£17,034</td><td>£19,778</td><td>£60,343</td></tr><tr><td>Net Return</td><td>£11,201</td><td>£11,527</td><td>£19,368</td><td>£24,057</td><td>£27,372</td><td>£93,524</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>5%</td><td>6%</td><td>6%</td><td>7%</td><td>29%</td></tr><tr><td>Total Net Return (%)</td><td>10%</td><td>10%</td><td>17%</td><td>21%</td><td>24%</td><td>83%</td></tr></tbody></table></div></div></template></turbo-stream>