<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>£21,216</td><td>£21,534</td><td>£22,073</td><td>£22,624</td><td>£23,303</td><td>£110,750</td></tr><tr><td>Total Expenses</td><td>£16,448</td><td>£16,540</td><td>£16,650</td><td>£16,763</td><td>£16,887</td><td>£83,287</td></tr><tr><td>Profit Before Tax</td><td>£4,768</td><td>£4,994</td><td>£5,423</td><td>£5,862</td><td>£6,417</td><td>£27,464</td></tr><tr><td>Profit After Tax      </td><td>£3,862</td><td>£4,045</td><td>£4,392</td><td>£4,748</td><td>£5,197</td><td>£22,245</td></tr><tr><td>Change In Property Value</td><td>£7,375</td><td>£7,559</td><td>£13,947</td><td>£17,813</td><td>£20,502</td><td>£67,197</td></tr><tr><td>Net Return</td><td>£11,237</td><td>£11,605</td><td>£18,339</td><td>£22,561</td><td>£25,699</td><td>£89,442</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>5%</td><td>5%</td><td>6%</td><td>24%</td></tr><tr><td>Total Net Return (%)</td><td>12%</td><td>13%</td><td>20%</td><td>25%</td><td>28%</td><td>97%</td></tr></tbody></table></div></div></template></turbo-stream>