<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>£22,896</td><td>£23,239</td><td>£23,820</td><td>£24,416</td><td>£25,148</td><td>£119,520</td></tr><tr><td>Total Expenses</td><td>£16,783</td><td>£16,881</td><td>£16,999</td><td>£17,120</td><td>£17,253</td><td>£85,036</td></tr><tr><td>Profit Before Tax</td><td>£6,113</td><td>£6,358</td><td>£6,821</td><td>£7,296</td><td>£7,896</td><td>£34,484</td></tr><tr><td>Profit After Tax      </td><td>£4,952</td><td>£5,150</td><td>£5,525</td><td>£5,910</td><td>£6,396</td><td>£27,932</td></tr><tr><td>Change In Property Value</td><td>£2,950</td><td>£2,980</td><td>£9,028</td><td>£12,398</td><td>£14,506</td><td>£41,862</td></tr><tr><td>Net Return</td><td>£7,902</td><td>£8,130</td><td>£14,553</td><td>£18,308</td><td>£20,902</td><td>£69,794</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>6%</td><td>6%</td><td>6%</td><td>7%</td><td>30%</td></tr><tr><td>Total Net Return (%)</td><td>9%</td><td>9%</td><td>16%</td><td>20%</td><td>23%</td><td>76%</td></tr></tbody></table></div></div></template></turbo-stream>