<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>£22,992</td><td>£23,337</td><td>£23,920</td><td>£24,518</td><td>£25,254</td><td>£120,021</td></tr><tr><td>Total Expenses</td><td>£17,281</td><td>£17,327</td><td>£17,396</td><td>£17,466</td><td>£17,551</td><td>£87,020</td></tr><tr><td>Profit Before Tax</td><td>£5,711</td><td>£6,010</td><td>£6,525</td><td>£7,052</td><td>£7,703</td><td>£33,002</td></tr><tr><td>Profit After Tax      </td><td>£4,626</td><td>£4,868</td><td>£5,285</td><td>£5,712</td><td>£6,240</td><td>£26,731</td></tr><tr><td>Change In Property Value</td><td>£7,300</td><td>£7,446</td><td>£15,190</td><td>£19,747</td><td>£20,734</td><td>£70,417</td></tr><tr><td>Net Return</td><td>£11,926</td><td>£12,314</td><td>£20,475</td><td>£25,459</td><td>£26,974</td><td>£97,148</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>5%</td><td>5%</td><td>5%</td><td>23%</td></tr><tr><td>Total Net Return (%)</td><td>10%</td><td>11%</td><td>18%</td><td>22%</td><td>23%</td><td>84%</td></tr></tbody></table></div></div></template></turbo-stream>