<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>£21,408</td><td>£21,729</td><td>£22,272</td><td>£22,829</td><td>£23,514</td><td>£111,753</td></tr><tr><td>Total Expenses</td><td>£16,286</td><td>£16,378</td><td>£16,489</td><td>£16,603</td><td>£16,728</td><td>£82,484</td></tr><tr><td>Profit Before Tax</td><td>£5,122</td><td>£5,351</td><td>£5,783</td><td>£6,226</td><td>£6,786</td><td>£29,268</td></tr><tr><td>Profit After Tax      </td><td>£4,149</td><td>£4,334</td><td>£4,684</td><td>£5,043</td><td>£5,497</td><td>£23,707</td></tr><tr><td>Change In Property Value</td><td>£7,249</td><td>£7,430</td><td>£13,708</td><td>£17,509</td><td>£20,151</td><td>£66,046</td></tr><tr><td>Net Return</td><td>£11,398</td><td>£11,764</td><td>£18,392</td><td>£22,552</td><td>£25,647</td><td>£89,754</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>29%</td><td>100%</td></tr></tbody></table></div></div></template></turbo-stream>