<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>£21,552</td><td>£21,875</td><td>£22,422</td><td>£22,983</td><td>£23,672</td><td>£112,504</td></tr><tr><td>Total Expenses</td><td>£15,859</td><td>£15,938</td><td>£16,035</td><td>£16,135</td><td>£16,247</td><td>£80,214</td></tr><tr><td>Profit Before Tax</td><td>£5,693</td><td>£5,938</td><td>£6,387</td><td>£6,847</td><td>£7,425</td><td>£32,290</td></tr><tr><td>Profit After Tax      </td><td>£4,611</td><td>£4,809</td><td>£5,173</td><td>£5,546</td><td>£6,015</td><td>£26,155</td></tr><tr><td>Change In Property Value</td><td>£4,425</td><td>£4,491</td><td>£10,637</td><td>£14,155</td><td>£16,435</td><td>£50,144</td></tr><tr><td>Net Return</td><td>£9,036</td><td>£9,301</td><td>£15,810</td><td>£19,701</td><td>£22,450</td><td>£76,299</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>