<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>£22,872</td><td>£23,215</td><td>£23,795</td><td>£24,390</td><td>£25,122</td><td>£119,395</td></tr><tr><td>Total Expenses</td><td>£17,665</td><td>£17,711</td><td>£17,780</td><td>£17,850</td><td>£17,934</td><td>£88,941</td></tr><tr><td>Profit Before Tax</td><td>£5,207</td><td>£5,504</td><td>£6,016</td><td>£6,540</td><td>£7,188</td><td>£30,454</td></tr><tr><td>Profit After Tax      </td><td>£4,217</td><td>£4,458</td><td>£4,873</td><td>£5,297</td><td>£5,822</td><td>£24,668</td></tr><tr><td>Change In Property Value</td><td>£9,375</td><td>£9,609</td><td>£17,729</td><td>£22,644</td><td>£26,061</td><td>£85,419</td></tr><tr><td>Net Return</td><td>£13,592</td><td>£14,068</td><td>£22,602</td><td>£27,942</td><td>£31,884</td><td>£110,087</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>4%</td><td>4%</td><td>5%</td><td>21%</td></tr><tr><td>Total Net Return (%)</td><td>11%</td><td>12%</td><td>19%</td><td>23%</td><td>27%</td><td>92%</td></tr></tbody></table></div></div></template></turbo-stream>