<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>£19,428</td><td>£19,719</td><td>£20,212</td><td>£20,718</td><td>£21,339</td><td>£101,417</td></tr><tr><td>Total Expenses</td><td>£14,258</td><td>£14,333</td><td>£14,426</td><td>£14,520</td><td>£14,625</td><td>£72,162</td></tr><tr><td>Profit Before Tax</td><td>£5,170</td><td>£5,386</td><td>£5,787</td><td>£6,198</td><td>£6,714</td><td>£29,254</td></tr><tr><td>Profit After Tax      </td><td>£4,187</td><td>£4,363</td><td>£4,687</td><td>£5,020</td><td>£5,439</td><td>£23,696</td></tr><tr><td>Change In Property Value</td><td>£5,200</td><td>£5,304</td><td>£10,820</td><td>£14,066</td><td>£14,770</td><td>£50,160</td></tr><tr><td>Net Return</td><td>£9,387</td><td>£9,667</td><td>£15,507</td><td>£19,086</td><td>£20,208</td><td>£73,856</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>5%</td><td>6%</td><td>6%</td><td>7%</td><td>30%</td></tr><tr><td>Total Net Return (%)</td><td>12%</td><td>12%</td><td>20%</td><td>24%</td><td>25%</td><td>93%</td></tr></tbody></table></div></div></template></turbo-stream>