<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>£19,176</td><td>£19,560</td><td>£20,049</td><td>£20,550</td><td>£21,063</td><td>£100,397</td></tr><tr><td>Total Expenses</td><td>£15,622</td><td>£15,706</td><td>£15,798</td><td>£15,892</td><td>£15,986</td><td>£79,004</td></tr><tr><td>Profit Before Tax</td><td>£3,554</td><td>£3,853</td><td>£4,251</td><td>£4,658</td><td>£5,078</td><td>£21,394</td></tr><tr><td>Profit After Tax      </td><td>£2,879</td><td>£3,121</td><td>£3,443</td><td>£3,773</td><td>£4,113</td><td>£17,329</td></tr><tr><td>Change In Property Value</td><td>£5,900</td><td>£6,018</td><td>£12,277</td><td>£15,960</td><td>£18,433</td><td>£58,588</td></tr><tr><td>Net Return</td><td>£8,779</td><td>£9,139</td><td>£15,720</td><td>£19,733</td><td>£22,546</td><td>£75,917</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>4%</td><td>4%</td><td>4%</td><td>19%</td></tr><tr><td>Total Net Return (%)</td><td>10%</td><td>10%</td><td>17%</td><td>22%</td><td>25%</td><td>83%</td></tr></tbody></table></div></div></template></turbo-stream>