<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>£23,736</td><td>£24,092</td><td>£24,694</td><td>£25,312</td><td>£26,071</td><td>£123,905</td></tr><tr><td>Total Expenses</td><td>£17,266</td><td>£17,348</td><td>£17,451</td><td>£17,556</td><td>£17,675</td><td>£87,296</td></tr><tr><td>Profit Before Tax</td><td>£6,470</td><td>£6,744</td><td>£7,244</td><td>£7,755</td><td>£8,396</td><td>£36,609</td></tr><tr><td>Profit After Tax      </td><td>£5,241</td><td>£5,463</td><td>£5,867</td><td>£6,282</td><td>£6,801</td><td>£29,654</td></tr><tr><td>Change In Property Value</td><td>£4,874</td><td>£4,947</td><td>£11,717</td><td>£15,592</td><td>£18,104</td><td>£55,235</td></tr><tr><td>Net Return</td><td>£10,115</td><td>£10,410</td><td>£17,584</td><td>£21,874</td><td>£24,905</td><td>£84,888</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>5%</td><td>6%</td><td>6%</td><td>7%</td><td>29%</td></tr><tr><td>Total Net Return (%)</td><td>10%</td><td>10%</td><td>17%</td><td>21%</td><td>24%</td><td>83%</td></tr></tbody></table></div></div></template></turbo-stream>