<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>£20,160</td><td>£20,462</td><td>£20,974</td><td>£21,498</td><td>£22,143</td><td>£105,238</td></tr><tr><td>Total Expenses</td><td>£15,363</td><td>£15,451</td><td>£15,557</td><td>£15,664</td><td>£15,782</td><td>£77,818</td></tr><tr><td>Profit Before Tax</td><td>£4,797</td><td>£5,011</td><td>£5,417</td><td>£5,834</td><td>£6,361</td><td>£27,420</td></tr><tr><td>Profit After Tax      </td><td>£3,885</td><td>£4,059</td><td>£4,388</td><td>£4,726</td><td>£5,152</td><td>£22,210</td></tr><tr><td>Change In Property Value</td><td>£6,825</td><td>£6,996</td><td>£12,907</td><td>£16,485</td><td>£18,973</td><td>£62,185</td></tr><tr><td>Net Return</td><td>£10,710</td><td>£11,055</td><td>£17,295</td><td>£21,211</td><td>£24,125</td><td>£84,396</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>21%</td><td>25%</td><td>29%</td><td>100%</td></tr></tbody></table></div></div></template></turbo-stream>