<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>£23,280</td><td>£23,629</td><td>£24,220</td><td>£24,825</td><td>£25,570</td><td>£121,525</td></tr><tr><td>Total Expenses</td><td>£16,231</td><td>£16,311</td><td>£16,413</td><td>£16,518</td><td>£16,635</td><td>£82,108</td></tr><tr><td>Profit Before Tax</td><td>£7,050</td><td>£7,318</td><td>£7,806</td><td>£8,308</td><td>£8,935</td><td>£39,417</td></tr><tr><td>Profit After Tax      </td><td>£5,710</td><td>£5,927</td><td>£6,323</td><td>£6,729</td><td>£7,238</td><td>£31,927</td></tr><tr><td>Change In Property Value</td><td>£3,000</td><td>£3,030</td><td>£9,181</td><td>£12,608</td><td>£14,752</td><td>£42,571</td></tr><tr><td>Net Return</td><td>£8,710</td><td>£8,957</td><td>£15,504</td><td>£19,338</td><td>£21,989</td><td>£74,499</td></tr><tr><td>Return From Rental Income (%)</td><td>6%</td><td>6%</td><td>7%</td><td>7%</td><td>8%</td><td>34%</td></tr><tr><td>Total Net Return (%)</td><td>9%</td><td>10%</td><td>17%</td><td>21%</td><td>24%</td><td>80%</td></tr></tbody></table></div></div></template></turbo-stream>