<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>£24,288</td><td>£24,652</td><td>£25,269</td><td>£25,900</td><td>£26,677</td><td>£126,787</td></tr><tr><td>Total Expenses</td><td>£17,323</td><td>£17,406</td><td>£17,510</td><td>£17,617</td><td>£17,738</td><td>£87,594</td></tr><tr><td>Profit Before Tax</td><td>£6,965</td><td>£7,247</td><td>£7,758</td><td>£8,283</td><td>£8,940</td><td>£39,193</td></tr><tr><td>Profit After Tax      </td><td>£5,642</td><td>£5,870</td><td>£6,284</td><td>£6,709</td><td>£7,241</td><td>£31,746</td></tr><tr><td>Change In Property Value</td><td>£9,750</td><td>£10,043</td><td>£18,964</td><td>£21,825</td><td>£23,135</td><td>£83,716</td></tr><tr><td>Net Return</td><td>£15,392</td><td>£15,912</td><td>£25,248</td><td>£28,535</td><td>£30,376</td><td>£115,463</td></tr><tr><td>Return From Rental Income (%)</td><td>6%</td><td>6%</td><td>6%</td><td>7%</td><td>7%</td><td>31%</td></tr><tr><td>Total Net Return (%)</td><td>15%</td><td>16%</td><td>25%</td><td>28%</td><td>30%</td><td>113%</td></tr></tbody></table></div></div></template></turbo-stream>