<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>£21,540</td><td>£21,863</td><td>£22,410</td><td>£22,970</td><td>£23,659</td><td>£112,442</td></tr><tr><td>Total Expenses</td><td>£16,312</td><td>£16,405</td><td>£16,517</td><td>£16,631</td><td>£16,757</td><td>£82,621</td></tr><tr><td>Profit Before Tax</td><td>£5,228</td><td>£5,458</td><td>£5,893</td><td>£6,339</td><td>£6,902</td><td>£29,820</td></tr><tr><td>Profit After Tax      </td><td>£4,235</td><td>£4,421</td><td>£4,773</td><td>£5,135</td><td>£5,591</td><td>£24,155</td></tr><tr><td>Change In Property Value</td><td>£7,249</td><td>£7,430</td><td>£13,708</td><td>£17,509</td><td>£20,151</td><td>£66,046</td></tr><tr><td>Net Return</td><td>£11,484</td><td>£11,851</td><td>£18,482</td><td>£22,643</td><td>£25,742</td><td>£90,201</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>5%</td><td>5%</td><td>6%</td><td>6%</td><td>27%</td></tr><tr><td>Total Net Return (%)</td><td>13%</td><td>13%</td><td>21%</td><td>25%</td><td>29%</td><td>100%</td></tr></tbody></table></div></div></template></turbo-stream>