<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>£23,196</td><td>£23,544</td><td>£24,133</td><td>£24,736</td><td>£25,478</td><td>£121,086</td></tr><tr><td>Total Expenses</td><td>£18,690</td><td>£18,736</td><td>£18,805</td><td>£18,877</td><td>£18,962</td><td>£94,069</td></tr><tr><td>Profit Before Tax</td><td>£4,506</td><td>£4,808</td><td>£5,327</td><td>£5,859</td><td>£6,516</td><td>£27,017</td></tr><tr><td>Profit After Tax      </td><td>£3,650</td><td>£3,895</td><td>£4,315</td><td>£4,746</td><td>£5,278</td><td>£21,884</td></tr><tr><td>Change In Property Value</td><td>£10,000</td><td>£10,250</td><td>£18,911</td><td>£24,154</td><td>£27,799</td><td>£91,114</td></tr><tr><td>Net Return</td><td>£13,650</td><td>£14,145</td><td>£23,226</td><td>£28,900</td><td>£33,077</td><td>£112,998</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>22%</td><td>26%</td><td>88%</td></tr></tbody></table></div></div></template></turbo-stream>