<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>£20,016</td><td>£20,316</td><td>£20,824</td><td>£21,345</td><td>£21,985</td><td>£104,486</td></tr><tr><td>Total Expenses</td><td>£16,189</td><td>£16,231</td><td>£16,293</td><td>£16,356</td><td>£16,430</td><td>£81,499</td></tr><tr><td>Profit Before Tax</td><td>£3,827</td><td>£4,085</td><td>£4,532</td><td>£4,989</td><td>£5,555</td><td>£22,987</td></tr><tr><td>Profit After Tax      </td><td>£3,099</td><td>£3,309</td><td>£3,671</td><td>£4,041</td><td>£4,499</td><td>£18,620</td></tr><tr><td>Change In Property Value</td><td>£8,625</td><td>£8,841</td><td>£16,311</td><td>£20,833</td><td>£23,977</td><td>£78,586</td></tr><tr><td>Net Return</td><td>£11,724</td><td>£12,150</td><td>£19,982</td><td>£24,874</td><td>£28,476</td><td>£97,206</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>3%</td><td>4%</td><td>4%</td><td>17%</td></tr><tr><td>Total Net Return (%)</td><td>11%</td><td>11%</td><td>18%</td><td>23%</td><td>26%</td><td>89%</td></tr></tbody></table></div></div></template></turbo-stream>