<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>£25,116</td><td>£25,493</td><td>£26,130</td><td>£26,783</td><td>£27,587</td><td>£131,109</td></tr><tr><td>Total Expenses</td><td>£17,493</td><td>£17,542</td><td>£17,617</td><td>£17,693</td><td>£17,784</td><td>£88,129</td></tr><tr><td>Profit Before Tax</td><td>£7,623</td><td>£7,951</td><td>£8,513</td><td>£9,090</td><td>£9,803</td><td>£42,980</td></tr><tr><td>Profit After Tax      </td><td>£6,175</td><td>£6,440</td><td>£6,896</td><td>£7,363</td><td>£7,940</td><td>£34,814</td></tr><tr><td>Change In Property Value</td><td>£9,125</td><td>£9,353</td><td>£15,339</td><td>£21,935</td><td>£25,245</td><td>£80,997</td></tr><tr><td>Net Return</td><td>£15,300</td><td>£15,793</td><td>£22,235</td><td>£29,298</td><td>£33,185</td><td>£115,811</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>6%</td><td>6%</td><td>6%</td><td>7%</td><td>30%</td></tr><tr><td>Total Net Return (%)</td><td>13%</td><td>14%</td><td>19%</td><td>25%</td><td>29%</td><td>100%</td></tr></tbody></table></div></div></template></turbo-stream>