<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>£24,648</td><td>£25,018</td><td>£25,643</td><td>£26,284</td><td>£27,073</td><td>£128,666</td></tr><tr><td>Total Expenses</td><td>£18,523</td><td>£18,628</td><td>£18,754</td><td>£18,883</td><td>£19,025</td><td>£93,813</td></tr><tr><td>Profit Before Tax</td><td>£6,125</td><td>£6,390</td><td>£6,889</td><td>£7,401</td><td>£8,048</td><td>£34,853</td></tr><tr><td>Profit After Tax      </td><td>£4,962</td><td>£5,176</td><td>£5,580</td><td>£5,995</td><td>£6,519</td><td>£28,231</td></tr><tr><td>Change In Property Value</td><td>£6,600</td><td>£6,732</td><td>£13,733</td><td>£17,853</td><td>£18,746</td><td>£63,664</td></tr><tr><td>Net Return</td><td>£11,562</td><td>£11,908</td><td>£19,314</td><td>£23,848</td><td>£25,264</td><td>£91,896</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>