<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>£22,896</td><td>£23,239</td><td>£23,820</td><td>£24,416</td><td>£25,148</td><td>£119,520</td></tr><tr><td>Total Expenses</td><td>£15,994</td><td>£16,074</td><td>£16,175</td><td>£16,279</td><td>£16,394</td><td>£80,916</td></tr><tr><td>Profit Before Tax</td><td>£6,902</td><td>£7,165</td><td>£7,645</td><td>£8,137</td><td>£8,754</td><td>£38,604</td></tr><tr><td>Profit After Tax      </td><td>£5,591</td><td>£5,804</td><td>£6,193</td><td>£6,591</td><td>£7,091</td><td>£31,269</td></tr><tr><td>Change In Property Value</td><td>£2,950</td><td>£2,980</td><td>£9,028</td><td>£12,398</td><td>£14,506</td><td>£41,862</td></tr><tr><td>Net Return</td><td>£8,541</td><td>£8,783</td><td>£15,221</td><td>£18,990</td><td>£21,597</td><td>£73,131</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>