<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>£23,940</td><td>£24,299</td><td>£24,907</td><td>£25,529</td><td>£26,295</td><td>£124,970</td></tr><tr><td>Total Expenses</td><td>£17,606</td><td>£17,688</td><td>£17,791</td><td>£17,898</td><td>£18,017</td><td>£88,999</td></tr><tr><td>Profit Before Tax</td><td>£6,334</td><td>£6,611</td><td>£7,115</td><td>£7,632</td><td>£8,278</td><td>£35,971</td></tr><tr><td>Profit After Tax      </td><td>£5,131</td><td>£5,355</td><td>£5,763</td><td>£6,182</td><td>£6,705</td><td>£29,136</td></tr><tr><td>Change In Property Value</td><td>£9,990</td><td>£10,290</td><td>£19,430</td><td>£22,363</td><td>£23,704</td><td>£85,777</td></tr><tr><td>Net Return</td><td>£15,121</td><td>£15,645</td><td>£25,194</td><td>£28,544</td><td>£30,410</td><td>£114,913</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>