<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>£23,244</td><td>£23,709</td><td>£24,302</td><td>£24,909</td><td>£25,532</td><td>£121,695</td></tr><tr><td>Total Expenses</td><td>£18,690</td><td>£18,785</td><td>£18,889</td><td>£18,995</td><td>£19,102</td><td>£94,461</td></tr><tr><td>Profit Before Tax</td><td>£4,554</td><td>£4,924</td><td>£5,413</td><td>£5,914</td><td>£6,430</td><td>£27,234</td></tr><tr><td>Profit After Tax      </td><td>£3,688</td><td>£3,989</td><td>£4,384</td><td>£4,790</td><td>£5,208</td><td>£22,060</td></tr><tr><td>Change In Property Value</td><td>£7,200</td><td>£7,344</td><td>£14,982</td><td>£19,476</td><td>£22,495</td><td>£71,497</td></tr><tr><td>Net Return</td><td>£10,888</td><td>£11,333</td><td>£19,366</td><td>£24,267</td><td>£27,703</td><td>£93,557</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>2%</td><td>2%</td><td>2%</td><td>3%</td><td>11%</td></tr><tr><td>Total Net Return (%)</td><td>5%</td><td>6%</td><td>10%</td><td>12%</td><td>14%</td><td>46%</td></tr></tbody></table></div></div></template></turbo-stream>