<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>£24,060</td><td>£24,421</td><td>£25,031</td><td>£25,657</td><td>£26,427</td><td>£125,596</td></tr><tr><td>Total Expenses</td><td>£17,611</td><td>£17,714</td><td>£17,838</td><td>£17,964</td><td>£18,103</td><td>£89,230</td></tr><tr><td>Profit Before Tax</td><td>£6,449</td><td>£6,707</td><td>£7,194</td><td>£7,693</td><td>£8,324</td><td>£36,366</td></tr><tr><td>Profit After Tax      </td><td>£5,223</td><td>£5,432</td><td>£5,827</td><td>£6,232</td><td>£6,742</td><td>£29,457</td></tr><tr><td>Change In Property Value</td><td>£3,100</td><td>£3,131</td><td>£9,487</td><td>£13,029</td><td>£15,244</td><td>£43,990</td></tr><tr><td>Net Return</td><td>£8,323</td><td>£8,563</td><td>£15,314</td><td>£19,260</td><td>£21,986</td><td>£73,447</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>6%</td><td>6%</td><td>6%</td><td>7%</td><td>30%</td></tr><tr><td>Total Net Return (%)</td><td>9%</td><td>9%</td><td>16%</td><td>20%</td><td>23%</td><td>76%</td></tr></tbody></table></div></div></template></turbo-stream>