<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>£24,816</td><td>£25,188</td><td>£25,818</td><td>£26,463</td><td>£27,257</td><td>£129,543</td></tr><tr><td>Total Expenses</td><td>£17,862</td><td>£17,968</td><td>£18,095</td><td>£18,225</td><td>£18,368</td><td>£90,517</td></tr><tr><td>Profit Before Tax</td><td>£6,954</td><td>£7,220</td><td>£7,723</td><td>£8,239</td><td>£8,889</td><td>£39,025</td></tr><tr><td>Profit After Tax      </td><td>£5,633</td><td>£5,849</td><td>£6,256</td><td>£6,673</td><td>£7,200</td><td>£31,611</td></tr><tr><td>Change In Property Value</td><td>£9,375</td><td>£9,656</td><td>£18,234</td><td>£20,986</td><td>£22,245</td><td>£80,496</td></tr><tr><td>Net Return</td><td>£15,008</td><td>£15,505</td><td>£24,490</td><td>£27,659</td><td>£29,446</td><td>£112,107</td></tr><tr><td>Return From Rental Income (%)</td><td>6%</td><td>6%</td><td>6%</td><td>7%</td><td>7%</td><td>32%</td></tr><tr><td>Total Net Return (%)</td><td>15%</td><td>16%</td><td>25%</td><td>28%</td><td>30%</td><td>115%</td></tr></tbody></table></div></div></template></turbo-stream>