<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>£23,892</td><td>£24,250</td><td>£24,857</td><td>£25,478</td><td>£26,242</td><td>£124,719</td></tr><tr><td>Total Expenses</td><td>£17,879</td><td>£17,961</td><td>£18,064</td><td>£18,170</td><td>£18,289</td><td>£90,363</td></tr><tr><td>Profit Before Tax</td><td>£6,013</td><td>£6,290</td><td>£6,793</td><td>£7,308</td><td>£7,953</td><td>£34,357</td></tr><tr><td>Profit After Tax      </td><td>£4,871</td><td>£5,095</td><td>£5,502</td><td>£5,919</td><td>£6,442</td><td>£27,829</td></tr><tr><td>Change In Property Value</td><td>£10,200</td><td>£10,506</td><td>£19,839</td><td>£22,833</td><td>£24,203</td><td>£87,580</td></tr><tr><td>Net Return</td><td>£15,071</td><td>£15,601</td><td>£25,341</td><td>£28,752</td><td>£30,645</td><td>£115,409</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>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>