<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>£21,204</td><td>£21,522</td><td>£22,060</td><td>£22,612</td><td>£23,290</td><td>£110,688</td></tr><tr><td>Total Expenses</td><td>£15,825</td><td>£15,902</td><td>£15,999</td><td>£16,098</td><td>£16,209</td><td>£80,033</td></tr><tr><td>Profit Before Tax</td><td>£5,379</td><td>£5,620</td><td>£6,061</td><td>£6,513</td><td>£7,081</td><td>£30,655</td></tr><tr><td>Profit After Tax      </td><td>£4,357</td><td>£4,552</td><td>£4,909</td><td>£5,276</td><td>£5,736</td><td>£24,831</td></tr><tr><td>Change In Property Value</td><td>£8,850</td><td>£9,116</td><td>£17,213</td><td>£19,811</td><td>£20,999</td><td>£75,989</td></tr><tr><td>Net Return</td><td>£13,207</td><td>£13,667</td><td>£22,123</td><td>£25,087</td><td>£26,735</td><td>£100,819</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>