<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>£19,572</td><td>£19,866</td><td>£20,362</td><td>£20,871</td><td>£21,497</td><td>£102,168</td></tr><tr><td>Total Expenses</td><td>£14,928</td><td>£15,014</td><td>£15,116</td><td>£15,221</td><td>£15,336</td><td>£75,616</td></tr><tr><td>Profit Before Tax</td><td>£4,644</td><td>£4,852</td><td>£5,246</td><td>£5,650</td><td>£6,161</td><td>£26,553</td></tr><tr><td>Profit After Tax      </td><td>£3,762</td><td>£3,930</td><td>£4,249</td><td>£4,577</td><td>£4,991</td><td>£21,508</td></tr><tr><td>Change In Property Value</td><td>£6,625</td><td>£6,791</td><td>£12,529</td><td>£16,002</td><td>£18,417</td><td>£60,363</td></tr><tr><td>Net Return</td><td>£10,387</td><td>£10,720</td><td>£16,778</td><td>£20,579</td><td>£23,407</td><td>£81,871</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>5%</td><td>5%</td><td>6%</td><td>6%</td><td>26%</td></tr><tr><td>Total Net Return (%)</td><td>13%</td><td>13%</td><td>21%</td><td>25%</td><td>29%</td><td>101%</td></tr></tbody></table></div></div></template></turbo-stream>