<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>£20,652</td><td>£20,962</td><td>£21,486</td><td>£22,023</td><td>£22,684</td><td>£107,806</td></tr><tr><td>Total Expenses</td><td>£14,468</td><td>£14,510</td><td>£14,573</td><td>£14,638</td><td>£14,715</td><td>£72,904</td></tr><tr><td>Profit Before Tax</td><td>£6,184</td><td>£6,452</td><td>£6,913</td><td>£7,385</td><td>£7,969</td><td>£34,902</td></tr><tr><td>Profit After Tax      </td><td>£5,009</td><td>£5,226</td><td>£5,599</td><td>£5,982</td><td>£6,455</td><td>£28,271</td></tr><tr><td>Change In Property Value</td><td>£7,500</td><td>£7,688</td><td>£12,608</td><td>£18,029</td><td>£20,749</td><td>£66,573</td></tr><tr><td>Net Return</td><td>£12,509</td><td>£12,913</td><td>£18,207</td><td>£24,011</td><td>£27,204</td><td>£94,844</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>