<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>£22,596</td><td>£22,935</td><td>£23,508</td><td>£24,096</td><td>£24,819</td><td>£117,954</td></tr><tr><td>Total Expenses</td><td>£17,557</td><td>£17,654</td><td>£17,771</td><td>£17,890</td><td>£18,021</td><td>£88,893</td></tr><tr><td>Profit Before Tax</td><td>£5,039</td><td>£5,281</td><td>£5,738</td><td>£6,206</td><td>£6,798</td><td>£29,062</td></tr><tr><td>Profit After Tax      </td><td>£4,082</td><td>£4,278</td><td>£4,647</td><td>£5,027</td><td>£5,506</td><td>£23,540</td></tr><tr><td>Change In Property Value</td><td>£9,480</td><td>£9,764</td><td>£18,438</td><td>£21,221</td><td>£22,494</td><td>£81,397</td></tr><tr><td>Net Return</td><td>£13,562</td><td>£14,042</td><td>£23,086</td><td>£26,248</td><td>£28,000</td><td>£104,937</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>5%</td><td>5%</td><td>6%</td><td>24%</td></tr><tr><td>Total Net Return (%)</td><td>14%</td><td>14%</td><td>23%</td><td>26%</td><td>28%</td><td>106%</td></tr></tbody></table></div></div></template></turbo-stream>