<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>£23,016</td><td>£23,361</td><td>£23,945</td><td>£24,544</td><td>£25,280</td><td>£120,147</td></tr><tr><td>Total Expenses</td><td>£17,005</td><td>£17,104</td><td>£17,223</td><td>£17,344</td><td>£17,477</td><td>£86,153</td></tr><tr><td>Profit Before Tax</td><td>£6,011</td><td>£6,257</td><td>£6,723</td><td>£7,200</td><td>£7,803</td><td>£33,994</td></tr><tr><td>Profit After Tax      </td><td>£4,869</td><td>£5,068</td><td>£5,445</td><td>£5,832</td><td>£6,320</td><td>£27,535</td></tr><tr><td>Change In Property Value</td><td>£9,000</td><td>£9,270</td><td>£17,505</td><td>£20,146</td><td>£21,355</td><td>£77,277</td></tr><tr><td>Net Return</td><td>£13,869</td><td>£14,338</td><td>£22,950</td><td>£25,978</td><td>£27,676</td><td>£104,811</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>5%</td><td>6%</td><td>6%</td><td>7%</td><td>29%</td></tr><tr><td>Total Net Return (%)</td><td>15%</td><td>15%</td><td>25%</td><td>28%</td><td>30%</td><td>112%</td></tr></tbody></table></div></div></template></turbo-stream>