<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>£20,100</td><td>£20,401</td><td>£20,912</td><td>£21,434</td><td>£22,077</td><td>£104,925</td></tr><tr><td>Total Expenses</td><td>£14,583</td><td>£14,656</td><td>£14,748</td><td>£14,842</td><td>£14,947</td><td>£73,776</td></tr><tr><td>Profit Before Tax</td><td>£5,517</td><td>£5,745</td><td>£6,163</td><td>£6,592</td><td>£7,130</td><td>£31,148</td></tr><tr><td>Profit After Tax      </td><td>£4,469</td><td>£4,654</td><td>£4,992</td><td>£5,340</td><td>£5,776</td><td>£25,230</td></tr><tr><td>Change In Property Value</td><td>£5,380</td><td>£5,488</td><td>£11,195</td><td>£14,553</td><td>£15,281</td><td>£51,896</td></tr><tr><td>Net Return</td><td>£9,849</td><td>£10,141</td><td>£16,187</td><td>£19,893</td><td>£21,056</td><td>£77,126</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>6%</td><td>6%</td><td>6%</td><td>7%</td><td>31%</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>