<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>£22,512</td><td>£22,850</td><td>£23,421</td><td>£24,006</td><td>£24,727</td><td>£117,516</td></tr><tr><td>Total Expenses</td><td>£17,057</td><td>£17,166</td><td>£17,294</td><td>£17,425</td><td>£17,568</td><td>£86,511</td></tr><tr><td>Profit Before Tax</td><td>£5,455</td><td>£5,683</td><td>£6,126</td><td>£6,581</td><td>£7,159</td><td>£31,005</td></tr><tr><td>Profit After Tax      </td><td>£4,419</td><td>£4,603</td><td>£4,962</td><td>£5,331</td><td>£5,799</td><td>£25,114</td></tr><tr><td>Change In Property Value</td><td>£2,900</td><td>£2,929</td><td>£8,875</td><td>£12,188</td><td>£14,260</td><td>£41,151</td></tr><tr><td>Net Return</td><td>£7,319</td><td>£7,532</td><td>£13,837</td><td>£17,519</td><td>£20,059</td><td>£66,265</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>5%</td><td>6%</td><td>6%</td><td>6%</td><td>28%</td></tr><tr><td>Total Net Return (%)</td><td>8%</td><td>8%</td><td>15%</td><td>19%</td><td>22%</td><td>74%</td></tr></tbody></table></div></div></template></turbo-stream>