<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>£23,160</td><td>£23,507</td><td>£24,095</td><td>£24,697</td><td>£25,438</td><td>£120,898</td></tr><tr><td>Total Expenses</td><td>£17,431</td><td>£17,531</td><td>£17,650</td><td>£17,772</td><td>£17,906</td><td>£88,290</td></tr><tr><td>Profit Before Tax</td><td>£5,729</td><td>£5,977</td><td>£6,445</td><td>£6,925</td><td>£7,532</td><td>£32,608</td></tr><tr><td>Profit After Tax      </td><td>£4,640</td><td>£4,841</td><td>£5,221</td><td>£5,610</td><td>£6,101</td><td>£26,413</td></tr><tr><td>Change In Property Value</td><td>£6,200</td><td>£6,324</td><td>£12,901</td><td>£16,771</td><td>£17,610</td><td>£59,806</td></tr><tr><td>Net Return</td><td>£10,840</td><td>£11,165</td><td>£18,121</td><td>£22,381</td><td>£23,711</td><td>£86,219</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>12%</td><td>19%</td><td>23%</td><td>24%</td><td>89%</td></tr></tbody></table></div></div></template></turbo-stream>