<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>£26,388</td><td>£26,784</td><td>£27,453</td><td>£28,140</td><td>£28,984</td><td>£137,749</td></tr><tr><td>Total Expenses</td><td>£18,126</td><td>£18,212</td><td>£18,322</td><td>£18,434</td><td>£18,561</td><td>£91,656</td></tr><tr><td>Profit Before Tax</td><td>£8,262</td><td>£8,572</td><td>£9,132</td><td>£9,705</td><td>£10,423</td><td>£46,093</td></tr><tr><td>Profit After Tax      </td><td>£6,692</td><td>£6,943</td><td>£7,397</td><td>£7,861</td><td>£8,442</td><td>£37,335</td></tr><tr><td>Change In Property Value</td><td>£3,400</td><td>£3,433</td><td>£10,403</td><td>£14,287</td><td>£16,716</td><td>£48,240</td></tr><tr><td>Net Return</td><td>£10,091</td><td>£10,377</td><td>£17,800</td><td>£22,149</td><td>£25,159</td><td>£85,576</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>