<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>£23,160</td><td>£23,507</td><td>£24,095</td><td>£24,697</td><td>£25,438</td><td>£120,898</td></tr><tr><td>Total Expenses</td><td>£15,051</td><td>£15,150</td><td>£15,270</td><td>£15,392</td><td>£15,526</td><td>£76,388</td></tr><tr><td>Profit Before Tax</td><td>£8,109</td><td>£8,357</td><td>£8,826</td><td>£9,306</td><td>£9,913</td><td>£44,511</td></tr><tr><td>Profit After Tax      </td><td>£6,568</td><td>£6,769</td><td>£7,149</td><td>£7,538</td><td>£8,029</td><td>£36,054</td></tr><tr><td>Change In Property Value</td><td>£2,500</td><td>£2,525</td><td>£7,651</td><td>£10,507</td><td>£12,293</td><td>£35,476</td></tr><tr><td>Net Return</td><td>£9,068</td><td>£9,294</td><td>£14,799</td><td>£18,045</td><td>£20,323</td><td>£71,530</td></tr><tr><td>Return From Rental Income (%)</td><td>9%</td><td>9%</td><td>9%</td><td>10%</td><td>11%</td><td>47%</td></tr><tr><td>Total Net Return (%)</td><td>12%</td><td>12%</td><td>19%</td><td>24%</td><td>27%</td><td>94%</td></tr></tbody></table></div></div></template></turbo-stream>