<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>£20,952</td><td>£21,266</td><td>£21,798</td><td>£22,343</td><td>£23,013</td><td>£109,372</td></tr><tr><td>Total Expenses</td><td>£15,986</td><td>£16,091</td><td>£16,212</td><td>£16,337</td><td>£16,472</td><td>£81,098</td></tr><tr><td>Profit Before Tax</td><td>£4,966</td><td>£5,175</td><td>£5,585</td><td>£6,006</td><td>£6,542</td><td>£28,274</td></tr><tr><td>Profit After Tax      </td><td>£4,022</td><td>£4,192</td><td>£4,524</td><td>£4,865</td><td>£5,299</td><td>£22,902</td></tr><tr><td>Change In Property Value</td><td>£2,700</td><td>£2,727</td><td>£8,263</td><td>£11,348</td><td>£13,277</td><td>£38,314</td></tr><tr><td>Net Return</td><td>£6,722</td><td>£6,919</td><td>£12,787</td><td>£16,213</td><td>£18,575</td><td>£61,216</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>5%</td><td>5%</td><td>6%</td><td>6%</td><td>28%</td></tr><tr><td>Total Net Return (%)</td><td>8%</td><td>8%</td><td>15%</td><td>20%</td><td>22%</td><td>74%</td></tr></tbody></table></div></div></template></turbo-stream>