<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>£24,744</td><td>£25,115</td><td>£25,743</td><td>£26,387</td><td>£27,178</td><td>£129,167</td></tr><tr><td>Total Expenses</td><td>£18,740</td><td>£18,845</td><td>£18,972</td><td>£19,102</td><td>£19,244</td><td>£94,902</td></tr><tr><td>Profit Before Tax</td><td>£6,004</td><td>£6,270</td><td>£6,771</td><td>£7,285</td><td>£7,934</td><td>£34,265</td></tr><tr><td>Profit After Tax      </td><td>£4,863</td><td>£5,079</td><td>£5,485</td><td>£5,901</td><td>£6,427</td><td>£27,754</td></tr><tr><td>Change In Property Value</td><td>£8,375</td><td>£8,585</td><td>£15,838</td><td>£20,229</td><td>£23,282</td><td>£76,309</td></tr><tr><td>Net Return</td><td>£13,239</td><td>£13,663</td><td>£21,323</td><td>£26,130</td><td>£29,709</td><td>£104,063</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>98%</td></tr></tbody></table></div></div></template></turbo-stream>