<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>£20,604</td><td>£20,913</td><td>£21,436</td><td>£21,972</td><td>£22,631</td><td>£107,556</td></tr><tr><td>Total Expenses</td><td>£16,843</td><td>£16,886</td><td>£16,949</td><td>£17,013</td><td>£17,090</td><td>£84,781</td></tr><tr><td>Profit Before Tax</td><td>£3,761</td><td>£4,027</td><td>£4,487</td><td>£4,958</td><td>£5,541</td><td>£22,774</td></tr><tr><td>Profit After Tax      </td><td>£3,046</td><td>£3,262</td><td>£3,635</td><td>£4,016</td><td>£4,488</td><td>£18,447</td></tr><tr><td>Change In Property Value</td><td>£5,400</td><td>£5,481</td><td>£12,981</td><td>£17,274</td><td>£20,057</td><td>£61,192</td></tr><tr><td>Net Return</td><td>£8,446</td><td>£8,743</td><td>£16,615</td><td>£21,290</td><td>£24,545</td><td>£79,640</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>3%</td><td>4%</td><td>4%</td><td>16%</td></tr><tr><td>Total Net Return (%)</td><td>7%</td><td>8%</td><td>15%</td><td>19%</td><td>21%</td><td>70%</td></tr></tbody></table></div></div></template></turbo-stream>