<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>£21,120</td><td>£21,437</td><td>£21,973</td><td>£22,522</td><td>£23,198</td><td>£110,249</td></tr><tr><td>Total Expenses</td><td>£16,071</td><td>£16,163</td><td>£16,272</td><td>£16,385</td><td>£16,508</td><td>£81,399</td></tr><tr><td>Profit Before Tax</td><td>£5,049</td><td>£5,274</td><td>£5,700</td><td>£6,137</td><td>£6,690</td><td>£28,850</td></tr><tr><td>Profit After Tax      </td><td>£4,090</td><td>£4,272</td><td>£4,617</td><td>£4,971</td><td>£5,419</td><td>£23,369</td></tr><tr><td>Change In Property Value</td><td>£7,150</td><td>£7,329</td><td>£13,521</td><td>£17,270</td><td>£19,876</td><td>£65,146</td></tr><tr><td>Net Return</td><td>£11,240</td><td>£11,601</td><td>£18,139</td><td>£22,241</td><td>£25,295</td><td>£88,515</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>26%</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>