<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>£22,044</td><td>£22,375</td><td>£22,934</td><td>£23,507</td><td>£24,213</td><td>£115,073</td></tr><tr><td>Total Expenses</td><td>£17,781</td><td>£17,825</td><td>£17,892</td><td>£17,960</td><td>£18,042</td><td>£89,501</td></tr><tr><td>Profit Before Tax</td><td>£4,263</td><td>£4,549</td><td>£5,042</td><td>£5,547</td><td>£6,171</td><td>£25,572</td></tr><tr><td>Profit After Tax      </td><td>£3,453</td><td>£3,685</td><td>£4,084</td><td>£4,493</td><td>£4,998</td><td>£20,713</td></tr><tr><td>Change In Property Value</td><td>£9,500</td><td>£9,738</td><td>£17,966</td><td>£22,946</td><td>£26,409</td><td>£86,558</td></tr><tr><td>Net Return</td><td>£12,953</td><td>£13,422</td><td>£22,050</td><td>£27,439</td><td>£31,407</td><td>£107,272</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>88%</td></tr></tbody></table></div></div></template></turbo-stream>