<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>£28,344</td><td>£28,769</td><td>£29,488</td><td>£30,226</td><td>£31,132</td><td>£147,960</td></tr><tr><td>Total Expenses</td><td>£20,752</td><td>£20,806</td><td>£20,888</td><td>£20,973</td><td>£21,074</td><td>£104,493</td></tr><tr><td>Profit Before Tax</td><td>£7,592</td><td>£7,963</td><td>£8,600</td><td>£9,253</td><td>£10,058</td><td>£43,466</td></tr><tr><td>Profit After Tax      </td><td>£6,150</td><td>£6,450</td><td>£6,966</td><td>£7,495</td><td>£8,147</td><td>£35,208</td></tr><tr><td>Change In Property Value</td><td>£6,585</td><td>£6,684</td><td>£15,829</td><td>£21,064</td><td>£24,458</td><td>£74,621</td></tr><tr><td>Net Return</td><td>£12,735</td><td>£13,134</td><td>£22,795</td><td>£28,559</td><td>£32,605</td><td>£109,828</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>5%</td><td>5%</td><td>5%</td><td>6%</td><td>25%</td></tr><tr><td>Total Net Return (%)</td><td>9%</td><td>9%</td><td>16%</td><td>20%</td><td>23%</td><td>77%</td></tr></tbody></table></div></div></template></turbo-stream>