<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>£22,848</td><td>£23,191</td><td>£23,770</td><td>£24,365</td><td>£25,096</td><td>£119,270</td></tr><tr><td>Total Expenses</td><td>£19,163</td><td>£19,243</td><td>£19,344</td><td>£19,447</td><td>£19,563</td><td>£96,761</td></tr><tr><td>Profit Before Tax</td><td>£3,685</td><td>£3,948</td><td>£4,426</td><td>£4,917</td><td>£5,533</td><td>£22,509</td></tr><tr><td>Profit After Tax      </td><td>£2,985</td><td>£3,197</td><td>£3,585</td><td>£3,983</td><td>£4,481</td><td>£18,232</td></tr><tr><td>Change In Property Value</td><td>£11,250</td><td>£11,588</td><td>£21,881</td><td>£25,183</td><td>£26,694</td><td>£96,596</td></tr><tr><td>Net Return</td><td>£14,235</td><td>£14,785</td><td>£25,466</td><td>£29,166</td><td>£31,175</td><td>£114,828</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>3%</td><td>3%</td><td>3%</td><td>4%</td><td>15%</td></tr><tr><td>Total Net Return (%)</td><td>12%</td><td>12%</td><td>21%</td><td>24%</td><td>26%</td><td>96%</td></tr></tbody></table></div></div></template></turbo-stream>