<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>£23,280</td><td>£23,629</td><td>£24,220</td><td>£24,825</td><td>£25,570</td><td>£121,525</td></tr><tr><td>Total Expenses</td><td>£16,712</td><td>£16,759</td><td>£16,828</td><td>£16,900</td><td>£16,985</td><td>£84,185</td></tr><tr><td>Profit Before Tax</td><td>£6,568</td><td>£6,871</td><td>£7,391</td><td>£7,925</td><td>£8,585</td><td>£37,340</td></tr><tr><td>Profit After Tax      </td><td>£5,320</td><td>£5,565</td><td>£5,987</td><td>£6,420</td><td>£6,954</td><td>£30,245</td></tr><tr><td>Change In Property Value</td><td>£8,749</td><td>£8,967</td><td>£14,707</td><td>£21,031</td><td>£24,204</td><td>£77,658</td></tr><tr><td>Net Return</td><td>£14,069</td><td>£14,533</td><td>£20,694</td><td>£27,450</td><td>£31,158</td><td>£107,903</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>5%</td><td>5%</td><td>6%</td><td>6%</td><td>27%</td></tr><tr><td>Total Net Return (%)</td><td>13%</td><td>13%</td><td>19%</td><td>25%</td><td>28%</td><td>97%</td></tr></tbody></table></div></div></template></turbo-stream>