<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>£23,400</td><td>£23,751</td><td>£24,345</td><td>£24,953</td><td>£25,702</td><td>£122,151</td></tr><tr><td>Total Expenses</td><td>£17,069</td><td>£17,197</td><td>£17,342</td><td>£17,491</td><td>£17,652</td><td>£86,752</td></tr><tr><td>Profit Before Tax</td><td>£6,331</td><td>£6,554</td><td>£7,002</td><td>£7,462</td><td>£8,050</td><td>£35,399</td></tr><tr><td>Profit After Tax      </td><td>£5,128</td><td>£5,309</td><td>£5,672</td><td>£6,044</td><td>£6,521</td><td>£28,674</td></tr><tr><td>Change In Property Value</td><td>£8,100</td><td>£8,343</td><td>£15,754</td><td>£18,132</td><td>£19,220</td><td>£69,549</td></tr><tr><td>Net Return</td><td>£13,228</td><td>£13,652</td><td>£21,426</td><td>£24,176</td><td>£25,740</td><td>£98,223</td></tr><tr><td>Return From Rental Income (%)</td><td>6%</td><td>6%</td><td>7%</td><td>7%</td><td>8%</td><td>35%</td></tr><tr><td>Total Net Return (%)</td><td>16%</td><td>16%</td><td>26%</td><td>29%</td><td>31%</td><td>118%</td></tr></tbody></table></div></div></template></turbo-stream>