<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>£29,100</td><td>£29,536</td><td>£30,275</td><td>£31,032</td><td>£31,963</td><td>£151,906</td></tr><tr><td>Total Expenses</td><td>£19,788</td><td>£19,878</td><td>£19,995</td><td>£20,114</td><td>£20,250</td><td>£100,024</td></tr><tr><td>Profit Before Tax</td><td>£9,312</td><td>£9,659</td><td>£10,280</td><td>£10,918</td><td>£11,713</td><td>£51,881</td></tr><tr><td>Profit After Tax      </td><td>£7,543</td><td>£7,824</td><td>£8,327</td><td>£8,843</td><td>£9,487</td><td>£42,024</td></tr><tr><td>Change In Property Value</td><td>£3,750</td><td>£3,788</td><td>£11,476</td><td>£15,761</td><td>£18,440</td><td>£53,214</td></tr><tr><td>Net Return</td><td>£11,293</td><td>£11,611</td><td>£19,803</td><td>£24,604</td><td>£27,927</td><td>£95,238</td></tr><tr><td>Return From Rental Income (%)</td><td>6%</td><td>7%</td><td>7%</td><td>7%</td><td>8%</td><td>35%</td></tr><tr><td>Total Net Return (%)</td><td>9%</td><td>10%</td><td>17%</td><td>21%</td><td>23%</td><td>80%</td></tr></tbody></table></div></div></template></turbo-stream>