<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>£22,788</td><td>£23,130</td><td>£23,708</td><td>£24,301</td><td>£25,030</td><td>£118,956</td></tr><tr><td>Total Expenses</td><td>£17,159</td><td>£17,257</td><td>£17,374</td><td>£17,495</td><td>£17,627</td><td>£86,911</td></tr><tr><td>Profit Before Tax</td><td>£5,629</td><td>£5,873</td><td>£6,334</td><td>£6,806</td><td>£7,403</td><td>£32,045</td></tr><tr><td>Profit After Tax      </td><td>£4,560</td><td>£4,757</td><td>£5,130</td><td>£5,513</td><td>£5,996</td><td>£25,957</td></tr><tr><td>Change In Property Value</td><td>£6,100</td><td>£6,222</td><td>£12,693</td><td>£16,501</td><td>£17,326</td><td>£58,841</td></tr><tr><td>Net Return</td><td>£10,660</td><td>£10,979</td><td>£17,823</td><td>£22,014</td><td>£23,322</td><td>£84,798</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>