<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>£25,224</td><td>£25,602</td><td>£26,242</td><td>£26,898</td><td>£27,705</td><td>£131,673</td></tr><tr><td>Total Expenses</td><td>£17,417</td><td>£17,501</td><td>£17,608</td><td>£17,717</td><td>£17,840</td><td>£88,082</td></tr><tr><td>Profit Before Tax</td><td>£7,807</td><td>£8,102</td><td>£8,635</td><td>£9,181</td><td>£9,865</td><td>£43,590</td></tr><tr><td>Profit After Tax      </td><td>£6,324</td><td>£6,562</td><td>£6,994</td><td>£7,437</td><td>£7,991</td><td>£35,308</td></tr><tr><td>Change In Property Value</td><td>£3,250</td><td>£3,283</td><td>£9,946</td><td>£13,659</td><td>£15,981</td><td>£46,119</td></tr><tr><td>Net Return</td><td>£9,574</td><td>£9,845</td><td>£16,940</td><td>£21,096</td><td>£23,972</td><td>£81,427</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>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>