<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>£20,172</td><td>£20,475</td><td>£20,986</td><td>£21,511</td><td>£22,156</td><td>£105,301</td></tr><tr><td>Total Expenses</td><td>£15,246</td><td>£15,335</td><td>£15,440</td><td>£15,548</td><td>£15,666</td><td>£77,234</td></tr><tr><td>Profit Before Tax</td><td>£4,926</td><td>£5,140</td><td>£5,547</td><td>£5,964</td><td>£6,491</td><td>£28,066</td></tr><tr><td>Profit After Tax      </td><td>£3,990</td><td>£4,163</td><td>£4,493</td><td>£4,830</td><td>£5,257</td><td>£22,734</td></tr><tr><td>Change In Property Value</td><td>£5,400</td><td>£5,508</td><td>£11,236</td><td>£14,607</td><td>£15,338</td><td>£52,089</td></tr><tr><td>Net Return</td><td>£9,390</td><td>£9,671</td><td>£15,729</td><td>£19,438</td><td>£20,595</td><td>£74,823</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>27%</td></tr><tr><td>Total Net Return (%)</td><td>11%</td><td>12%</td><td>19%</td><td>23%</td><td>25%</td><td>90%</td></tr></tbody></table></div></div></template></turbo-stream>