<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>£23,760</td><td>£24,235</td><td>£24,841</td><td>£25,462</td><td>£26,099</td><td>£124,397</td></tr><tr><td>Total Expenses</td><td>£18,345</td><td>£18,458</td><td>£18,581</td><td>£18,706</td><td>£18,831</td><td>£92,921</td></tr><tr><td>Profit Before Tax</td><td>£5,415</td><td>£5,777</td><td>£6,260</td><td>£6,756</td><td>£7,268</td><td>£31,476</td></tr><tr><td>Profit After Tax      </td><td>£4,386</td><td>£4,679</td><td>£5,071</td><td>£5,472</td><td>£5,887</td><td>£25,496</td></tr><tr><td>Change In Property Value</td><td>£6,600</td><td>£6,732</td><td>£13,733</td><td>£17,853</td><td>£20,621</td><td>£65,539</td></tr><tr><td>Net Return</td><td>£10,986</td><td>£11,411</td><td>£18,804</td><td>£23,326</td><td>£26,507</td><td>£91,035</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>3%</td><td>3%</td><td>3%</td><td>3%</td><td>14%</td></tr><tr><td>Total Net Return (%)</td><td>6%</td><td>6%</td><td>10%</td><td>13%</td><td>15%</td><td>51%</td></tr></tbody></table></div></div></template></turbo-stream>