<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>£24,612</td><td>£24,981</td><td>£25,606</td><td>£26,246</td><td>£27,033</td><td>£128,478</td></tr><tr><td>Total Expenses</td><td>£18,098</td><td>£18,212</td><td>£18,346</td><td>£18,484</td><td>£18,634</td><td>£91,774</td></tr><tr><td>Profit Before Tax</td><td>£6,514</td><td>£6,769</td><td>£7,259</td><td>£7,762</td><td>£8,400</td><td>£36,704</td></tr><tr><td>Profit After Tax      </td><td>£5,276</td><td>£5,483</td><td>£5,880</td><td>£6,287</td><td>£6,804</td><td>£29,730</td></tr><tr><td>Change In Property Value</td><td>£9,299</td><td>£9,577</td><td>£18,085</td><td>£20,815</td><td>£22,064</td><td>£79,840</td></tr><tr><td>Net Return</td><td>£14,574</td><td>£15,060</td><td>£23,965</td><td>£27,102</td><td>£28,867</td><td>£109,570</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>6%</td><td>6%</td><td>6%</td><td>7%</td><td>31%</td></tr><tr><td>Total Net Return (%)</td><td>15%</td><td>16%</td><td>25%</td><td>28%</td><td>30%</td><td>113%</td></tr></tbody></table></div></div></template></turbo-stream>