<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>£14,962</td><td>£15,042</td><td>£15,142</td><td>£15,244</td><td>£15,359</td><td>£75,750</td></tr><tr><td>Profit Before Tax</td><td>£7,538</td><td>£7,795</td><td>£8,266</td><td>£8,749</td><td>£9,354</td><td>£41,703</td></tr><tr><td>Profit After Tax      </td><td>£6,106</td><td>£6,314</td><td>£6,696</td><td>£7,087</td><td>£7,577</td><td>£33,780</td></tr><tr><td>Change In Property Value</td><td>£8,100</td><td>£8,343</td><td>£15,754</td><td>£18,132</td><td>£19,220</td><td>£69,549</td></tr><tr><td>Net Return</td><td>£14,206</td><td>£14,657</td><td>£22,450</td><td>£25,219</td><td>£26,797</td><td>£103,329</td></tr><tr><td>Return From Rental Income (%)</td><td>7%</td><td>8%</td><td>8%</td><td>9%</td><td>9%</td><td>41%</td></tr><tr><td>Total Net Return (%)</td><td>17%</td><td>18%</td><td>27%</td><td>30%</td><td>32%</td><td>124%</td></tr></tbody></table></div></div></template></turbo-stream>