<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>£22,500</td><td>£22,837</td><td>£23,408</td><td>£23,994</td><td>£24,713</td><td>£117,453</td></tr><tr><td>Total Expenses</td><td>£15,752</td><td>£15,832</td><td>£15,932</td><td>£16,034</td><td>£16,149</td><td>£79,697</td></tr><tr><td>Profit Before Tax</td><td>£6,748</td><td>£7,006</td><td>£7,477</td><td>£7,960</td><td>£8,565</td><td>£37,756</td></tr><tr><td>Profit After Tax      </td><td>£5,466</td><td>£5,675</td><td>£6,056</td><td>£6,447</td><td>£6,938</td><td>£30,582</td></tr><tr><td>Change In Property Value</td><td>£2,899</td><td>£2,928</td><td>£8,872</td><td>£12,184</td><td>£14,255</td><td>£41,138</td></tr><tr><td>Net Return</td><td>£8,365</td><td>£8,603</td><td>£14,928</td><td>£18,631</td><td>£21,193</td><td>£71,720</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>