<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>£16,020</td><td>£16,260</td><td>£16,667</td><td>£17,083</td><td>£17,596</td><td>£83,627</td></tr><tr><td>Total Expenses</td><td>£12,433</td><td>£12,505</td><td>£12,591</td><td>£12,678</td><td>£12,775</td><td>£62,981</td></tr><tr><td>Profit Before Tax</td><td>£3,588</td><td>£3,755</td><td>£4,076</td><td>£4,405</td><td>£4,821</td><td>£20,645</td></tr><tr><td>Profit After Tax      </td><td>£2,906</td><td>£3,042</td><td>£3,302</td><td>£3,568</td><td>£3,905</td><td>£16,723</td></tr><tr><td>Change In Property Value</td><td>£5,500</td><td>£5,638</td><td>£10,401</td><td>£13,285</td><td>£15,289</td><td>£50,113</td></tr><tr><td>Net Return</td><td>£8,406</td><td>£8,679</td><td>£13,703</td><td>£16,853</td><td>£19,195</td><td>£66,836</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>13%</td><td>13%</td><td>20%</td><td>25%</td><td>29%</td><td>100%</td></tr></tbody></table></div></div></template></turbo-stream>