<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>£25,608</td><td>£25,992</td><td>£26,642</td><td>£27,308</td><td>£28,127</td><td>£133,677</td></tr><tr><td>Total Expenses</td><td>£17,654</td><td>£17,738</td><td>£17,846</td><td>£17,956</td><td>£18,081</td><td>£89,275</td></tr><tr><td>Profit Before Tax</td><td>£7,954</td><td>£8,254</td><td>£8,796</td><td>£9,352</td><td>£10,046</td><td>£44,402</td></tr><tr><td>Profit After Tax      </td><td>£6,443</td><td>£6,686</td><td>£7,125</td><td>£7,575</td><td>£8,137</td><td>£35,966</td></tr><tr><td>Change In Property Value</td><td>£3,300</td><td>£3,333</td><td>£10,099</td><td>£13,869</td><td>£16,227</td><td>£46,828</td></tr><tr><td>Net Return</td><td>£9,743</td><td>£10,019</td><td>£17,224</td><td>£21,444</td><td>£24,365</td><td>£82,794</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>