<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>£22,896</td><td>£23,354</td><td>£23,938</td><td>£24,536</td><td>£25,150</td><td>£119,874</td></tr><tr><td>Total Expenses</td><td>£15,994</td><td>£16,086</td><td>£16,187</td><td>£16,291</td><td>£16,395</td><td>£80,951</td></tr><tr><td>Profit Before Tax</td><td>£6,902</td><td>£7,268</td><td>£7,751</td><td>£8,246</td><td>£8,755</td><td>£38,922</td></tr><tr><td>Profit After Tax      </td><td>£5,591</td><td>£5,887</td><td>£6,278</td><td>£6,679</td><td>£7,092</td><td>£31,527</td></tr><tr><td>Change In Property Value</td><td>£5,900</td><td>£6,018</td><td>£12,277</td><td>£15,960</td><td>£18,433</td><td>£58,588</td></tr><tr><td>Net Return</td><td>£11,491</td><td>£11,905</td><td>£18,555</td><td>£22,639</td><td>£25,525</td><td>£90,115</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>4%</td><td>4%</td><td>5%</td><td>20%</td></tr><tr><td>Total Net Return (%)</td><td>7%</td><td>8%</td><td>12%</td><td>14%</td><td>16%</td><td>58%</td></tr></tbody></table></div></div></template></turbo-stream>