<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>£18,564</td><td>£18,842</td><td>£19,314</td><td>£19,796</td><td>£20,390</td><td>£96,907</td></tr><tr><td>Total Expenses</td><td>£15,052</td><td>£15,092</td><td>£15,150</td><td>£15,209</td><td>£15,279</td><td>£75,781</td></tr><tr><td>Profit Before Tax</td><td>£3,512</td><td>£3,751</td><td>£4,164</td><td>£4,588</td><td>£5,111</td><td>£21,125</td></tr><tr><td>Profit After Tax      </td><td>£2,844</td><td>£3,038</td><td>£3,373</td><td>£3,716</td><td>£4,140</td><td>£17,111</td></tr><tr><td>Change In Property Value</td><td>£8,000</td><td>£8,200</td><td>£15,129</td><td>£19,323</td><td>£22,239</td><td>£72,891</td></tr><tr><td>Net Return</td><td>£10,844</td><td>£11,238</td><td>£18,502</td><td>£23,039</td><td>£26,379</td><td>£90,003</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>90%</td></tr></tbody></table></div></div></template></turbo-stream>