<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>£23,196</td><td>£23,660</td><td>£24,251</td><td>£24,858</td><td>£25,479</td><td>£121,444</td></tr><tr><td>Total Expenses</td><td>£15,825</td><td>£15,918</td><td>£16,020</td><td>£16,124</td><td>£16,229</td><td>£80,116</td></tr><tr><td>Profit Before Tax</td><td>£7,371</td><td>£7,742</td><td>£8,232</td><td>£8,733</td><td>£9,250</td><td>£41,328</td></tr><tr><td>Profit After Tax      </td><td>£5,970</td><td>£6,271</td><td>£6,668</td><td>£7,074</td><td>£7,493</td><td>£33,475</td></tr><tr><td>Change In Property Value</td><td>£5,800</td><td>£5,916</td><td>£12,069</td><td>£15,689</td><td>£18,121</td><td>£57,595</td></tr><tr><td>Net Return</td><td>£11,770</td><td>£12,187</td><td>£18,736</td><td>£22,763</td><td>£25,614</td><td>£91,070</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>4%</td><td>5%</td><td>5%</td><td>22%</td></tr><tr><td>Total Net Return (%)</td><td>8%</td><td>8%</td><td>12%</td><td>15%</td><td>17%</td><td>60%</td></tr></tbody></table></div></div></template></turbo-stream>