<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>£23,448</td><td>£23,917</td><td>£24,515</td><td>£25,128</td><td>£25,756</td><td>£122,764</td></tr><tr><td>Total Expenses</td><td>£13,706</td><td>£13,799</td><td>£13,902</td><td>£14,007</td><td>£14,112</td><td>£69,526</td></tr><tr><td>Profit Before Tax</td><td>£9,742</td><td>£10,118</td><td>£10,613</td><td>£11,121</td><td>£11,644</td><td>£53,237</td></tr><tr><td>Profit After Tax      </td><td>£7,891</td><td>£8,196</td><td>£8,597</td><td>£9,008</td><td>£9,431</td><td>£43,122</td></tr><tr><td>Change In Property Value</td><td>£4,719</td><td>£4,813</td><td>£9,819</td><td>£12,765</td><td>£14,744</td><td>£46,860</td></tr><tr><td>Net Return</td><td>£12,610</td><td>£13,009</td><td>£18,416</td><td>£21,773</td><td>£24,175</td><td>£89,983</td></tr><tr><td>Return From Rental Income (%)</td><td>7%</td><td>7%</td><td>7%</td><td>8%</td><td>8%</td><td>37%</td></tr><tr><td>Total Net Return (%)</td><td>11%</td><td>11%</td><td>16%</td><td>18%</td><td>20%</td><td>76%</td></tr></tbody></table></div></div></template></turbo-stream>