<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>£22,188</td><td>£22,521</td><td>£23,084</td><td>£23,661</td><td>£24,371</td><td>£115,824</td></tr><tr><td>Total Expenses</td><td>£16,794</td><td>£16,873</td><td>£16,972</td><td>£17,074</td><td>£17,188</td><td>£84,901</td></tr><tr><td>Profit Before Tax</td><td>£5,394</td><td>£5,648</td><td>£6,112</td><td>£6,587</td><td>£7,183</td><td>£30,924</td></tr><tr><td>Profit After Tax      </td><td>£4,369</td><td>£4,575</td><td>£4,950</td><td>£5,335</td><td>£5,818</td><td>£25,048</td></tr><tr><td>Change In Property Value</td><td>£7,924</td><td>£8,122</td><td>£14,985</td><td>£19,139</td><td>£22,027</td><td>£72,196</td></tr><tr><td>Net Return</td><td>£12,293</td><td>£12,697</td><td>£19,935</td><td>£24,474</td><td>£27,846</td><td>£97,245</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>