<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>£25,200</td><td>£25,578</td><td>£26,217</td><td>£26,873</td><td>£27,679</td><td>£131,547</td></tr><tr><td>Total Expenses</td><td>£18,208</td><td>£18,292</td><td>£18,399</td><td>£18,508</td><td>£18,631</td><td>£92,037</td></tr><tr><td>Profit Before Tax</td><td>£6,992</td><td>£7,286</td><td>£7,819</td><td>£8,365</td><td>£9,048</td><td>£39,510</td></tr><tr><td>Profit After Tax      </td><td>£5,664</td><td>£5,902</td><td>£6,333</td><td>£6,776</td><td>£7,329</td><td>£32,003</td></tr><tr><td>Change In Property Value</td><td>£5,175</td><td>£5,253</td><td>£12,440</td><td>£16,554</td><td>£19,221</td><td>£58,643</td></tr><tr><td>Net Return</td><td>£10,839</td><td>£11,155</td><td>£18,773</td><td>£23,330</td><td>£26,550</td><td>£90,646</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>5%</td><td>6%</td><td>6%</td><td>7%</td><td>29%</td></tr><tr><td>Total Net Return (%)</td><td>10%</td><td>10%</td><td>17%</td><td>21%</td><td>24%</td><td>83%</td></tr></tbody></table></div></div></template></turbo-stream>