<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>£23,208</td><td>£23,556</td><td>£24,145</td><td>£24,749</td><td>£25,491</td><td>£121,149</td></tr><tr><td>Total Expenses</td><td>£16,184</td><td>£16,264</td><td>£16,366</td><td>£16,471</td><td>£16,587</td><td>£81,872</td></tr><tr><td>Profit Before Tax</td><td>£7,024</td><td>£7,292</td><td>£7,779</td><td>£8,278</td><td>£8,904</td><td>£39,277</td></tr><tr><td>Profit After Tax      </td><td>£5,690</td><td>£5,906</td><td>£6,301</td><td>£6,705</td><td>£7,212</td><td>£31,814</td></tr><tr><td>Change In Property Value</td><td>£2,990</td><td>£3,020</td><td>£9,150</td><td>£12,566</td><td>£14,703</td><td>£42,429</td></tr><tr><td>Net Return</td><td>£8,680</td><td>£8,926</td><td>£15,451</td><td>£19,272</td><td>£21,915</td><td>£74,243</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>