<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>£23,352</td><td>£23,702</td><td>£24,295</td><td>£24,902</td><td>£25,649</td><td>£121,901</td></tr><tr><td>Total Expenses</td><td>£17,228</td><td>£17,309</td><td>£17,411</td><td>£17,515</td><td>£17,633</td><td>£87,095</td></tr><tr><td>Profit Before Tax</td><td>£6,124</td><td>£6,394</td><td>£6,884</td><td>£7,387</td><td>£8,016</td><td>£34,805</td></tr><tr><td>Profit After Tax      </td><td>£4,961</td><td>£5,179</td><td>£5,576</td><td>£5,983</td><td>£6,493</td><td>£28,192</td></tr><tr><td>Change In Property Value</td><td>£9,749</td><td>£10,041</td><td>£18,961</td><td>£21,822</td><td>£23,131</td><td>£83,703</td></tr><tr><td>Net Return</td><td>£14,709</td><td>£15,220</td><td>£24,537</td><td>£27,805</td><td>£29,625</td><td>£111,896</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>109%</td></tr></tbody></table></div></div></template></turbo-stream>