<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>£22,680</td><td>£23,020</td><td>£23,596</td><td>£24,186</td><td>£24,911</td><td>£118,393</td></tr><tr><td>Total Expenses</td><td>£16,766</td><td>£16,846</td><td>£16,946</td><td>£17,049</td><td>£17,164</td><td>£84,771</td></tr><tr><td>Profit Before Tax</td><td>£5,914</td><td>£6,175</td><td>£6,650</td><td>£7,137</td><td>£7,747</td><td>£33,622</td></tr><tr><td>Profit After Tax      </td><td>£4,791</td><td>£5,001</td><td>£5,386</td><td>£5,781</td><td>£6,275</td><td>£27,234</td></tr><tr><td>Change In Property Value</td><td>£9,450</td><td>£9,734</td><td>£18,380</td><td>£21,154</td><td>£22,423</td><td>£81,140</td></tr><tr><td>Net Return</td><td>£14,241</td><td>£14,735</td><td>£23,766</td><td>£26,934</td><td>£28,698</td><td>£108,374</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>