<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>£30,660</td><td>£31,120</td><td>£31,898</td><td>£32,695</td><td>£33,676</td><td>£160,049</td></tr><tr><td>Total Expenses</td><td>£20,738</td><td>£20,830</td><td>£20,950</td><td>£21,074</td><td>£21,215</td><td>£104,806</td></tr><tr><td>Profit Before Tax</td><td>£9,922</td><td>£10,290</td><td>£10,948</td><td>£11,621</td><td>£12,461</td><td>£55,243</td></tr><tr><td>Profit After Tax      </td><td>£8,037</td><td>£8,335</td><td>£8,867</td><td>£9,413</td><td>£10,094</td><td>£44,747</td></tr><tr><td>Change In Property Value</td><td>£3,950</td><td>£3,990</td><td>£12,088</td><td>£16,601</td><td>£19,423</td><td>£56,052</td></tr><tr><td>Net Return</td><td>£11,987</td><td>£12,325</td><td>£20,956</td><td>£26,014</td><td>£29,517</td><td>£100,799</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>