<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>£22,956</td><td>£23,300</td><td>£23,883</td><td>£24,480</td><td>£25,214</td><td>£119,833</td></tr><tr><td>Total Expenses</td><td>£16,483</td><td>£16,529</td><td>£16,598</td><td>£16,669</td><td>£16,753</td><td>£83,034</td></tr><tr><td>Profit Before Tax</td><td>£6,473</td><td>£6,771</td><td>£7,284</td><td>£7,811</td><td>£8,461</td><td>£36,800</td></tr><tr><td>Profit After Tax      </td><td>£5,243</td><td>£5,484</td><td>£5,900</td><td>£6,327</td><td>£6,854</td><td>£29,808</td></tr><tr><td>Change In Property Value</td><td>£8,625</td><td>£8,841</td><td>£14,499</td><td>£20,733</td><td>£23,862</td><td>£76,559</td></tr><tr><td>Net Return</td><td>£13,868</td><td>£14,325</td><td>£20,399</td><td>£27,060</td><td>£30,715</td><td>£106,367</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>