<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>£26,196</td><td>£26,589</td><td>£27,254</td><td>£27,935</td><td>£28,773</td><td>£136,747</td></tr><tr><td>Total Expenses</td><td>£18,010</td><td>£18,095</td><td>£18,205</td><td>£18,317</td><td>£18,443</td><td>£91,069</td></tr><tr><td>Profit Before Tax</td><td>£8,186</td><td>£8,494</td><td>£9,049</td><td>£9,618</td><td>£10,330</td><td>£45,677</td></tr><tr><td>Profit After Tax      </td><td>£6,631</td><td>£6,880</td><td>£7,330</td><td>£7,791</td><td>£8,367</td><td>£36,999</td></tr><tr><td>Change In Property Value</td><td>£3,375</td><td>£3,409</td><td>£10,329</td><td>£14,184</td><td>£16,596</td><td>£47,893</td></tr><tr><td>Net Return</td><td>£10,006</td><td>£10,289</td><td>£17,658</td><td>£21,975</td><td>£24,963</td><td>£84,891</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>