<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>£23,400</td><td>£23,751</td><td>£24,345</td><td>£24,953</td><td>£25,702</td><td>£122,151</td></tr><tr><td>Total Expenses</td><td>£16,329</td><td>£16,376</td><td>£16,446</td><td>£16,518</td><td>£16,604</td><td>£82,273</td></tr><tr><td>Profit Before Tax</td><td>£7,071</td><td>£7,375</td><td>£7,899</td><td>£8,435</td><td>£9,098</td><td>£39,878</td></tr><tr><td>Profit After Tax      </td><td>£5,727</td><td>£5,974</td><td>£6,398</td><td>£6,833</td><td>£7,370</td><td>£32,301</td></tr><tr><td>Change In Property Value</td><td>£5,100</td><td>£5,176</td><td>£12,260</td><td>£16,314</td><td>£18,942</td><td>£57,793</td></tr><tr><td>Net Return</td><td>£10,827</td><td>£11,150</td><td>£18,658</td><td>£23,147</td><td>£26,312</td><td>£90,094</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>10%</td><td>10%</td><td>17%</td><td>22%</td><td>24%</td><td>84%</td></tr></tbody></table></div></div></template></turbo-stream>