<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>£21,564</td><td>£21,887</td><td>£22,435</td><td>£22,996</td><td>£23,685</td><td>£112,567</td></tr><tr><td>Total Expenses</td><td>£16,057</td><td>£16,135</td><td>£16,233</td><td>£16,333</td><td>£16,445</td><td>£81,203</td></tr><tr><td>Profit Before Tax</td><td>£5,507</td><td>£5,752</td><td>£6,202</td><td>£6,663</td><td>£7,241</td><td>£31,364</td></tr><tr><td>Profit After Tax      </td><td>£4,461</td><td>£4,659</td><td>£5,023</td><td>£5,397</td><td>£5,865</td><td>£25,405</td></tr><tr><td>Change In Property Value</td><td>£8,999</td><td>£9,268</td><td>£17,502</td><td>£20,143</td><td>£21,352</td><td>£77,264</td></tr><tr><td>Net Return</td><td>£13,459</td><td>£13,928</td><td>£22,525</td><td>£25,540</td><td>£27,217</td><td>£102,669</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>27%</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>