<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>£24,444</td><td>£24,811</td><td>£25,431</td><td>£26,067</td><td>£26,849</td><td>£127,601</td></tr><tr><td>Total Expenses</td><td>£17,934</td><td>£18,017</td><td>£18,122</td><td>£18,229</td><td>£18,350</td><td>£90,651</td></tr><tr><td>Profit Before Tax</td><td>£6,510</td><td>£6,794</td><td>£7,309</td><td>£7,838</td><td>£8,499</td><td>£36,950</td></tr><tr><td>Profit After Tax      </td><td>£5,273</td><td>£5,503</td><td>£5,921</td><td>£6,349</td><td>£6,884</td><td>£29,930</td></tr><tr><td>Change In Property Value</td><td>£10,200</td><td>£10,506</td><td>£19,839</td><td>£22,833</td><td>£24,203</td><td>£87,580</td></tr><tr><td>Net Return</td><td>£15,473</td><td>£16,009</td><td>£25,759</td><td>£29,181</td><td>£31,087</td><td>£117,510</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>5%</td><td>6%</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>109%</td></tr></tbody></table></div></div></template></turbo-stream>