<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>£23,196</td><td>£23,544</td><td>£24,133</td><td>£24,736</td><td>£25,478</td><td>£121,086</td></tr><tr><td>Total Expenses</td><td>£17,412</td><td>£17,493</td><td>£17,595</td><td>£17,699</td><td>£17,816</td><td>£88,016</td></tr><tr><td>Profit Before Tax</td><td>£5,784</td><td>£6,051</td><td>£6,538</td><td>£7,037</td><td>£7,662</td><td>£33,071</td></tr><tr><td>Profit After Tax      </td><td>£4,685</td><td>£4,901</td><td>£5,295</td><td>£5,700</td><td>£6,206</td><td>£26,787</td></tr><tr><td>Change In Property Value</td><td>£9,900</td><td>£10,197</td><td>£19,255</td><td>£22,161</td><td>£23,491</td><td>£85,004</td></tr><tr><td>Net Return</td><td>£14,585</td><td>£15,098</td><td>£24,551</td><td>£27,861</td><td>£29,697</td><td>£111,791</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>5%</td><td>5%</td><td>5%</td><td>6%</td><td>26%</td></tr><tr><td>Total Net Return (%)</td><td>14%</td><td>15%</td><td>24%</td><td>27%</td><td>29%</td><td>107%</td></tr></tbody></table></div></div></template></turbo-stream>