<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>£24,108</td><td>£24,470</td><td>£25,081</td><td>£25,708</td><td>£26,480</td><td>£125,847</td></tr><tr><td>Total Expenses</td><td>£18,414</td><td>£18,517</td><td>£18,640</td><td>£18,767</td><td>£18,906</td><td>£93,243</td></tr><tr><td>Profit Before Tax</td><td>£5,694</td><td>£5,953</td><td>£6,441</td><td>£6,942</td><td>£7,574</td><td>£32,604</td></tr><tr><td>Profit After Tax      </td><td>£4,613</td><td>£4,822</td><td>£5,217</td><td>£5,623</td><td>£6,135</td><td>£26,409</td></tr><tr><td>Change In Property Value</td><td>£4,950</td><td>£5,024</td><td>£11,899</td><td>£15,834</td><td>£18,385</td><td>£56,093</td></tr><tr><td>Net Return</td><td>£9,563</td><td>£9,846</td><td>£17,116</td><td>£21,457</td><td>£24,520</td><td>£82,502</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>5%</td><td>5%</td><td>5%</td><td>6%</td><td>25%</td></tr><tr><td>Total Net Return (%)</td><td>9%</td><td>9%</td><td>16%</td><td>21%</td><td>24%</td><td>79%</td></tr></tbody></table></div></div></template></turbo-stream>