<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>£24,072</td><td>£24,553</td><td>£25,167</td><td>£25,796</td><td>£26,441</td><td>£126,031</td></tr><tr><td>Total Expenses</td><td>£16,793</td><td>£16,853</td><td>£16,925</td><td>£16,999</td><td>£17,074</td><td>£84,645</td></tr><tr><td>Profit Before Tax</td><td>£7,279</td><td>£7,700</td><td>£8,242</td><td>£8,797</td><td>£9,367</td><td>£41,385</td></tr><tr><td>Profit After Tax      </td><td>£5,896</td><td>£6,237</td><td>£6,676</td><td>£7,126</td><td>£7,587</td><td>£33,522</td></tr><tr><td>Change In Property Value</td><td>£7,000</td><td>£7,140</td><td>£14,566</td><td>£18,935</td><td>£21,870</td><td>£69,511</td></tr><tr><td>Net Return</td><td>£12,896</td><td>£13,377</td><td>£21,242</td><td>£26,061</td><td>£29,458</td><td>£103,033</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>