<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>£23,040</td><td>£23,386</td><td>£23,970</td><td>£24,569</td><td>£25,307</td><td>£120,272</td></tr><tr><td>Total Expenses</td><td>£17,000</td><td>£17,081</td><td>£17,182</td><td>£17,286</td><td>£17,402</td><td>£85,950</td></tr><tr><td>Profit Before Tax</td><td>£6,040</td><td>£6,305</td><td>£6,788</td><td>£7,284</td><td>£7,904</td><td>£34,321</td></tr><tr><td>Profit After Tax      </td><td>£4,892</td><td>£5,107</td><td>£5,498</td><td>£5,900</td><td>£6,403</td><td>£27,800</td></tr><tr><td>Change In Property Value</td><td>£9,600</td><td>£9,888</td><td>£18,672</td><td>£21,490</td><td>£22,779</td><td>£82,428</td></tr><tr><td>Net Return</td><td>£14,492</td><td>£14,995</td><td>£24,170</td><td>£27,389</td><td>£29,182</td><td>£110,229</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>5%</td><td>5%</td><td>6%</td><td>6%</td><td>28%</td></tr><tr><td>Total Net Return (%)</td><td>14%</td><td>15%</td><td>24%</td><td>27%</td><td>29%</td><td>110%</td></tr></tbody></table></div></div></template></turbo-stream>