<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>£22,476</td><td>£22,813</td><td>£23,383</td><td>£23,968</td><td>£24,687</td><td>£117,328</td></tr><tr><td>Total Expenses</td><td>£16,633</td><td>£16,712</td><td>£16,812</td><td>£16,915</td><td>£17,029</td><td>£84,101</td></tr><tr><td>Profit Before Tax</td><td>£5,843</td><td>£6,101</td><td>£6,571</td><td>£7,053</td><td>£7,658</td><td>£33,227</td></tr><tr><td>Profit After Tax      </td><td>£4,733</td><td>£4,942</td><td>£5,323</td><td>£5,713</td><td>£6,203</td><td>£26,914</td></tr><tr><td>Change In Property Value</td><td>£9,365</td><td>£9,646</td><td>£18,214</td><td>£20,963</td><td>£22,221</td><td>£80,409</td></tr><tr><td>Net Return</td><td>£14,098</td><td>£14,587</td><td>£23,537</td><td>£26,676</td><td>£28,424</td><td>£107,323</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>