<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>£19,560</td><td>£19,853</td><td>£20,350</td><td>£20,858</td><td>£21,484</td><td>£102,106</td></tr><tr><td>Total Expenses</td><td>£15,120</td><td>£15,206</td><td>£15,309</td><td>£15,413</td><td>£15,528</td><td>£76,576</td></tr><tr><td>Profit Before Tax</td><td>£4,440</td><td>£4,647</td><td>£5,041</td><td>£5,445</td><td>£5,956</td><td>£25,529</td></tr><tr><td>Profit After Tax      </td><td>£3,596</td><td>£3,764</td><td>£4,083</td><td>£4,411</td><td>£4,824</td><td>£20,679</td></tr><tr><td>Change In Property Value</td><td>£5,398</td><td>£5,506</td><td>£11,232</td><td>£14,602</td><td>£15,332</td><td>£52,070</td></tr><tr><td>Net Return</td><td>£8,994</td><td>£9,270</td><td>£15,316</td><td>£19,012</td><td>£20,156</td><td>£72,749</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>5%</td><td>5%</td><td>5%</td><td>6%</td><td>25%</td></tr><tr><td>Total Net Return (%)</td><td>11%</td><td>11%</td><td>18%</td><td>23%</td><td>24%</td><td>88%</td></tr></tbody></table></div></div></template></turbo-stream>