<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>£21,864</td><td>£22,301</td><td>£22,859</td><td>£23,430</td><td>£24,016</td><td>£114,470</td></tr><tr><td>Total Expenses</td><td>£12,915</td><td>£13,005</td><td>£13,103</td><td>£13,204</td><td>£13,306</td><td>£65,533</td></tr><tr><td>Profit Before Tax</td><td>£8,949</td><td>£9,297</td><td>£9,755</td><td>£10,226</td><td>£10,710</td><td>£48,938</td></tr><tr><td>Profit After Tax      </td><td>£7,249</td><td>£7,530</td><td>£7,902</td><td>£8,283</td><td>£8,675</td><td>£39,639</td></tr><tr><td>Change In Property Value</td><td>£4,400</td><td>£4,488</td><td>£9,156</td><td>£11,902</td><td>£13,747</td><td>£43,693</td></tr><tr><td>Net Return</td><td>£11,649</td><td>£12,018</td><td>£17,057</td><td>£20,185</td><td>£22,422</td><td>£83,332</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>36%</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>