<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>£22,896</td><td>£23,239</td><td>£23,820</td><td>£24,416</td><td>£25,148</td><td>£119,520</td></tr><tr><td>Total Expenses</td><td>£17,378</td><td>£17,476</td><td>£17,594</td><td>£17,715</td><td>£17,848</td><td>£88,011</td></tr><tr><td>Profit Before Tax</td><td>£5,518</td><td>£5,763</td><td>£6,226</td><td>£6,701</td><td>£7,301</td><td>£31,509</td></tr><tr><td>Profit After Tax      </td><td>£4,470</td><td>£4,668</td><td>£5,043</td><td>£5,428</td><td>£5,913</td><td>£25,522</td></tr><tr><td>Change In Property Value</td><td>£7,750</td><td>£7,944</td><td>£14,656</td><td>£18,719</td><td>£21,544</td><td>£70,613</td></tr><tr><td>Net Return</td><td>£12,220</td><td>£12,612</td><td>£19,699</td><td>£24,147</td><td>£27,458</td><td>£96,135</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>20%</td><td>25%</td><td>28%</td><td>99%</td></tr></tbody></table></div></div></template></turbo-stream>