<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>£29,496</td><td>£29,938</td><td>£30,687</td><td>£31,454</td><td>£32,398</td><td>£153,973</td></tr><tr><td>Total Expenses</td><td>£20,026</td><td>£20,116</td><td>£20,234</td><td>£20,355</td><td>£20,492</td><td>£101,223</td></tr><tr><td>Profit Before Tax</td><td>£9,470</td><td>£9,822</td><td>£10,453</td><td>£11,099</td><td>£11,906</td><td>£52,750</td></tr><tr><td>Profit After Tax      </td><td>£7,671</td><td>£7,956</td><td>£8,467</td><td>£8,990</td><td>£9,644</td><td>£42,728</td></tr><tr><td>Change In Property Value</td><td>£3,800</td><td>£3,838</td><td>£11,629</td><td>£15,971</td><td>£18,686</td><td>£53,924</td></tr><tr><td>Net Return</td><td>£11,471</td><td>£11,794</td><td>£20,096</td><td>£24,961</td><td>£28,330</td><td>£96,651</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>