<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>£23,844</td><td>£24,202</td><td>£24,807</td><td>£25,427</td><td>£26,190</td><td>£124,469</td></tr><tr><td>Total Expenses</td><td>£18,262</td><td>£18,364</td><td>£18,487</td><td>£18,612</td><td>£18,750</td><td>£92,474</td></tr><tr><td>Profit Before Tax</td><td>£5,582</td><td>£5,838</td><td>£6,320</td><td>£6,815</td><td>£7,440</td><td>£31,995</td></tr><tr><td>Profit After Tax      </td><td>£4,521</td><td>£4,728</td><td>£5,119</td><td>£5,520</td><td>£6,026</td><td>£25,916</td></tr><tr><td>Change In Property Value</td><td>£8,188</td><td>£8,392</td><td>£15,484</td><td>£19,776</td><td>£22,760</td><td>£74,600</td></tr><tr><td>Net Return</td><td>£12,709</td><td>£13,121</td><td>£20,603</td><td>£25,296</td><td>£28,787</td><td>£100,516</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>5%</td><td>5%</td><td>5%</td><td>6%</td><td>25%</td></tr><tr><td>Total Net Return (%)</td><td>12%</td><td>13%</td><td>20%</td><td>25%</td><td>28%</td><td>97%</td></tr></tbody></table></div></div></template></turbo-stream>