<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>£24,444</td><td>£24,811</td><td>£25,431</td><td>£26,067</td><td>£26,849</td><td>£127,601</td></tr><tr><td>Total Expenses</td><td>£16,942</td><td>£17,025</td><td>£17,130</td><td>£17,237</td><td>£17,358</td><td>£85,691</td></tr><tr><td>Profit Before Tax</td><td>£7,502</td><td>£7,786</td><td>£8,301</td><td>£8,830</td><td>£9,491</td><td>£41,909</td></tr><tr><td>Profit After Tax      </td><td>£6,077</td><td>£6,307</td><td>£6,724</td><td>£7,152</td><td>£7,687</td><td>£33,947</td></tr><tr><td>Change In Property Value</td><td>£3,150</td><td>£3,182</td><td>£9,640</td><td>£13,239</td><td>£15,489</td><td>£44,700</td></tr><tr><td>Net Return</td><td>£9,227</td><td>£9,488</td><td>£16,364</td><td>£20,391</td><td>£23,177</td><td>£78,646</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>23%</td><td>80%</td></tr></tbody></table></div></div></template></turbo-stream>