<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>£19,416</td><td>£19,707</td><td>£20,200</td><td>£20,705</td><td>£21,326</td><td>£101,354</td></tr><tr><td>Total Expenses</td><td>£14,818</td><td>£14,903</td><td>£15,005</td><td>£15,109</td><td>£15,223</td><td>£75,059</td></tr><tr><td>Profit Before Tax</td><td>£4,598</td><td>£4,804</td><td>£5,195</td><td>£5,596</td><td>£6,103</td><td>£26,295</td></tr><tr><td>Profit After Tax      </td><td>£3,724</td><td>£3,891</td><td>£4,208</td><td>£4,533</td><td>£4,943</td><td>£21,299</td></tr><tr><td>Change In Property Value</td><td>£6,575</td><td>£6,739</td><td>£12,434</td><td>£15,881</td><td>£18,278</td><td>£59,907</td></tr><tr><td>Net Return</td><td>£10,299</td><td>£10,630</td><td>£16,642</td><td>£20,414</td><td>£23,221</td><td>£81,206</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>101%</td></tr></tbody></table></div></div></template></turbo-stream>