<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>£24,276</td><td>£24,640</td><td>£25,256</td><td>£25,888</td><td>£26,664</td><td>£126,724</td></tr><tr><td>Total Expenses</td><td>£18,250</td><td>£18,354</td><td>£18,478</td><td>£18,606</td><td>£18,746</td><td>£92,433</td></tr><tr><td>Profit Before Tax</td><td>£6,026</td><td>£6,286</td><td>£6,778</td><td>£7,282</td><td>£7,918</td><td>£34,291</td></tr><tr><td>Profit After Tax      </td><td>£4,881</td><td>£5,092</td><td>£5,490</td><td>£5,898</td><td>£6,414</td><td>£27,776</td></tr><tr><td>Change In Property Value</td><td>£6,500</td><td>£6,630</td><td>£13,525</td><td>£17,583</td><td>£18,462</td><td>£62,700</td></tr><tr><td>Net Return</td><td>£11,381</td><td>£11,722</td><td>£19,015</td><td>£23,481</td><td>£24,876</td><td>£90,475</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>