<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>£23,892</td><td>£24,370</td><td>£24,979</td><td>£25,604</td><td>£26,244</td><td>£125,088</td></tr><tr><td>Total Expenses</td><td>£18,167</td><td>£18,240</td><td>£18,325</td><td>£18,411</td><td>£18,499</td><td>£91,641</td></tr><tr><td>Profit Before Tax</td><td>£5,725</td><td>£6,130</td><td>£6,654</td><td>£7,192</td><td>£7,745</td><td>£33,447</td></tr><tr><td>Profit After Tax      </td><td>£4,637</td><td>£4,965</td><td>£5,390</td><td>£5,826</td><td>£6,273</td><td>£27,092</td></tr><tr><td>Change In Property Value</td><td>£7,399</td><td>£7,547</td><td>£15,396</td><td>£20,015</td><td>£23,117</td><td>£73,473</td></tr><tr><td>Net Return</td><td>£12,036</td><td>£12,512</td><td>£20,786</td><td>£25,840</td><td>£29,390</td><td>£100,565</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>2%</td><td>3%</td><td>3%</td><td>3%</td><td>13%</td></tr><tr><td>Total Net Return (%)</td><td>6%</td><td>6%</td><td>10%</td><td>12%</td><td>14%</td><td>48%</td></tr></tbody></table></div></div></template></turbo-stream>