<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>£22,968</td><td>£23,313</td><td>£23,895</td><td>£24,493</td><td>£25,227</td><td>£119,896</td></tr><tr><td>Total Expenses</td><td>£17,315</td><td>£17,395</td><td>£17,496</td><td>£17,600</td><td>£17,716</td><td>£87,523</td></tr><tr><td>Profit Before Tax</td><td>£5,653</td><td>£5,917</td><td>£6,399</td><td>£6,893</td><td>£7,511</td><td>£32,373</td></tr><tr><td>Profit After Tax      </td><td>£4,579</td><td>£4,793</td><td>£5,183</td><td>£5,583</td><td>£6,084</td><td>£26,222</td></tr><tr><td>Change In Property Value</td><td>£8,203</td><td>£8,408</td><td>£15,513</td><td>£19,813</td><td>£22,803</td><td>£74,740</td></tr><tr><td>Net Return</td><td>£12,782</td><td>£13,201</td><td>£20,696</td><td>£25,396</td><td>£28,887</td><td>£100,962</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>5%</td><td>5%</td><td>5%</td><td>6%</td><td>25%</td></tr><tr><td>Total Net Return (%)</td><td>12%</td><td>13%</td><td>20%</td><td>25%</td><td>28%</td><td>98%</td></tr></tbody></table></div></div></template></turbo-stream>