<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>£25,200</td><td>£25,578</td><td>£26,217</td><td>£26,873</td><td>£27,679</td><td>£131,547</td></tr><tr><td>Total Expenses</td><td>£18,888</td><td>£18,937</td><td>£19,012</td><td>£19,089</td><td>£19,180</td><td>£95,106</td></tr><tr><td>Profit Before Tax</td><td>£6,312</td><td>£6,641</td><td>£7,205</td><td>£7,784</td><td>£8,499</td><td>£36,442</td></tr><tr><td>Profit After Tax      </td><td>£5,113</td><td>£5,379</td><td>£5,836</td><td>£6,305</td><td>£6,884</td><td>£29,518</td></tr><tr><td>Change In Property Value</td><td>£7,999</td><td>£8,159</td><td>£16,644</td><td>£21,638</td><td>£22,719</td><td>£77,159</td></tr><tr><td>Net Return</td><td>£13,112</td><td>£13,538</td><td>£22,481</td><td>£27,943</td><td>£29,604</td><td>£106,677</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>5%</td><td>5%</td><td>5%</td><td>23%</td></tr><tr><td>Total Net Return (%)</td><td>10%</td><td>11%</td><td>17%</td><td>22%</td><td>23%</td><td>83%</td></tr></tbody></table></div></div></template></turbo-stream>