<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>£25,032</td><td>£25,407</td><td>£26,043</td><td>£26,694</td><td>£27,495</td><td>£130,670</td></tr><tr><td>Total Expenses</td><td>£18,797</td><td>£18,904</td><td>£19,032</td><td>£19,163</td><td>£19,307</td><td>£95,203</td></tr><tr><td>Profit Before Tax</td><td>£6,235</td><td>£6,504</td><td>£7,011</td><td>£7,531</td><td>£8,187</td><td>£35,467</td></tr><tr><td>Profit After Tax      </td><td>£5,050</td><td>£5,268</td><td>£5,679</td><td>£6,100</td><td>£6,632</td><td>£28,728</td></tr><tr><td>Change In Property Value</td><td>£6,700</td><td>£6,834</td><td>£13,941</td><td>£18,124</td><td>£19,030</td><td>£64,629</td></tr><tr><td>Net Return</td><td>£11,750</td><td>£12,102</td><td>£19,620</td><td>£24,224</td><td>£25,662</td><td>£93,357</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>11%</td><td>11%</td><td>19%</td><td>23%</td><td>24%</td><td>88%</td></tr></tbody></table></div></div></template></turbo-stream>