<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>£22,368</td><td>£22,704</td><td>£23,271</td><td>£23,853</td><td>£24,568</td><td>£116,764</td></tr><tr><td>Total Expenses</td><td>£15,631</td><td>£15,676</td><td>£15,744</td><td>£15,813</td><td>£15,895</td><td>£78,759</td></tr><tr><td>Profit Before Tax</td><td>£6,737</td><td>£7,027</td><td>£7,527</td><td>£8,040</td><td>£8,673</td><td>£38,005</td></tr><tr><td>Profit After Tax      </td><td>£5,457</td><td>£5,692</td><td>£6,097</td><td>£6,512</td><td>£7,025</td><td>£30,784</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>£13,582</td><td>£14,020</td><td>£19,755</td><td>£26,044</td><td>£29,504</td><td>£102,905</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>25%</td><td>29%</td><td>101%</td></tr></tbody></table></div></div></template></turbo-stream>