<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>£25,188</td><td>£25,566</td><td>£26,205</td><td>£26,860</td><td>£27,666</td><td>£131,485</td></tr><tr><td>Total Expenses</td><td>£18,492</td><td>£18,541</td><td>£18,616</td><td>£18,692</td><td>£18,784</td><td>£93,126</td></tr><tr><td>Profit Before Tax</td><td>£6,696</td><td>£7,024</td><td>£7,589</td><td>£8,168</td><td>£8,882</td><td>£38,359</td></tr><tr><td>Profit After Tax      </td><td>£5,424</td><td>£5,690</td><td>£6,147</td><td>£6,616</td><td>£7,195</td><td>£31,071</td></tr><tr><td>Change In Property Value</td><td>£5,850</td><td>£5,938</td><td>£14,063</td><td>£18,713</td><td>£21,728</td><td>£66,292</td></tr><tr><td>Net Return</td><td>£11,274</td><td>£11,628</td><td>£20,210</td><td>£25,329</td><td>£28,923</td><td>£97,363</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>20%</td><td>23%</td><td>78%</td></tr></tbody></table></div></div></template></turbo-stream>