<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>£24,000</td><td>£24,480</td><td>£25,092</td><td>£25,719</td><td>£26,362</td><td>£125,654</td></tr><tr><td>Total Expenses</td><td>£16,747</td><td>£16,806</td><td>£16,878</td><td>£16,952</td><td>£17,027</td><td>£84,409</td></tr><tr><td>Profit Before Tax</td><td>£7,253</td><td>£7,674</td><td>£8,214</td><td>£8,768</td><td>£9,336</td><td>£41,245</td></tr><tr><td>Profit After Tax      </td><td>£5,875</td><td>£6,216</td><td>£6,653</td><td>£7,102</td><td>£7,562</td><td>£33,408</td></tr><tr><td>Change In Property Value</td><td>£6,980</td><td>£7,120</td><td>£14,524</td><td>£18,881</td><td>£21,808</td><td>£69,313</td></tr><tr><td>Net Return</td><td>£12,855</td><td>£13,335</td><td>£21,177</td><td>£25,983</td><td>£29,370</td><td>£102,721</td></tr><tr><td>Return From Rental Income (%)</td><td>7%</td><td>7%</td><td>8%</td><td>8%</td><td>9%</td><td>38%</td></tr><tr><td>Total Net Return (%)</td><td>15%</td><td>15%</td><td>24%</td><td>29%</td><td>33%</td><td>116%</td></tr></tbody></table></div></div></template></turbo-stream>