<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>£22,428</td><td>£22,764</td><td>£23,334</td><td>£23,917</td><td>£24,634</td><td>£117,077</td></tr><tr><td>Total Expenses</td><td>£15,637</td><td>£15,682</td><td>£15,750</td><td>£15,819</td><td>£15,902</td><td>£78,790</td></tr><tr><td>Profit Before Tax</td><td>£6,791</td><td>£7,082</td><td>£7,584</td><td>£8,098</td><td>£8,733</td><td>£38,287</td></tr><tr><td>Profit After Tax      </td><td>£5,501</td><td>£5,737</td><td>£6,143</td><td>£6,559</td><td>£7,073</td><td>£31,012</td></tr><tr><td>Change In Property Value</td><td>£8,125</td><td>£8,328</td><td>£13,658</td><td>£19,531</td><td>£22,479</td><td>£72,121</td></tr><tr><td>Net Return</td><td>£13,626</td><td>£14,065</td><td>£19,801</td><td>£26,090</td><td>£29,552</td><td>£103,133</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>6%</td><td>6%</td><td>6%</td><td>7%</td><td>30%</td></tr><tr><td>Total Net Return (%)</td><td>13%</td><td>14%</td><td>19%</td><td>26%</td><td>29%</td><td>101%</td></tr></tbody></table></div></div></template></turbo-stream>