<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>£23,593</td><td>£24,182</td><td>£24,787</td><td>£25,531</td><td>£121,337</td></tr><tr><td>Total Expenses</td><td>£17,031</td><td>£17,131</td><td>£17,251</td><td>£17,373</td><td>£17,508</td><td>£86,293</td></tr><tr><td>Profit Before Tax</td><td>£6,213</td><td>£6,462</td><td>£6,932</td><td>£7,414</td><td>£8,023</td><td>£35,044</td></tr><tr><td>Profit After Tax      </td><td>£5,032</td><td>£5,234</td><td>£5,615</td><td>£6,005</td><td>£6,499</td><td>£28,386</td></tr><tr><td>Change In Property Value</td><td>£2,995</td><td>£3,025</td><td>£9,166</td><td>£12,587</td><td>£14,727</td><td>£42,500</td></tr><tr><td>Net Return</td><td>£8,027</td><td>£8,259</td><td>£14,780</td><td>£18,593</td><td>£21,226</td><td>£70,886</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>6%</td><td>6%</td><td>6%</td><td>7%</td><td>30%</td></tr><tr><td>Total Net Return (%)</td><td>9%</td><td>9%</td><td>16%</td><td>20%</td><td>23%</td><td>76%</td></tr></tbody></table></div></div></template></turbo-stream>