<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>£22,428</td><td>£22,764</td><td>£23,334</td><td>£23,917</td><td>£24,634</td><td>£117,077</td></tr><tr><td>Total Expenses</td><td>£16,886</td><td>£16,983</td><td>£17,099</td><td>£17,217</td><td>£17,348</td><td>£85,533</td></tr><tr><td>Profit Before Tax</td><td>£5,542</td><td>£5,781</td><td>£6,235</td><td>£6,699</td><td>£7,287</td><td>£31,544</td></tr><tr><td>Profit After Tax      </td><td>£4,489</td><td>£4,683</td><td>£5,050</td><td>£5,427</td><td>£5,902</td><td>£25,551</td></tr><tr><td>Change In Property Value</td><td>£7,499</td><td>£7,686</td><td>£14,181</td><td>£18,112</td><td>£20,846</td><td>£68,324</td></tr><tr><td>Net Return</td><td>£11,988</td><td>£12,369</td><td>£19,231</td><td>£23,539</td><td>£26,748</td><td>£93,875</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>27%</td></tr><tr><td>Total Net Return (%)</td><td>13%</td><td>13%</td><td>21%</td><td>25%</td><td>29%</td><td>100%</td></tr></tbody></table></div></div></template></turbo-stream>