<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>£20,412</td><td>£20,820</td><td>£21,341</td><td>£21,874</td><td>£22,421</td><td>£106,868</td></tr><tr><td>Total Expenses</td><td>£13,960</td><td>£14,047</td><td>£14,142</td><td>£14,239</td><td>£14,336</td><td>£70,724</td></tr><tr><td>Profit Before Tax</td><td>£6,452</td><td>£6,773</td><td>£7,199</td><td>£7,635</td><td>£8,085</td><td>£36,145</td></tr><tr><td>Profit After Tax      </td><td>£5,226</td><td>£5,487</td><td>£5,831</td><td>£6,185</td><td>£6,549</td><td>£29,277</td></tr><tr><td>Change In Property Value</td><td>£5,000</td><td>£5,100</td><td>£10,404</td><td>£13,525</td><td>£15,622</td><td>£49,651</td></tr><tr><td>Net Return</td><td>£10,226</td><td>£10,587</td><td>£16,235</td><td>£19,710</td><td>£22,170</td><td>£78,928</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>5%</td><td>5%</td><td>5%</td><td>23%</td></tr><tr><td>Total Net Return (%)</td><td>8%</td><td>8%</td><td>13%</td><td>16%</td><td>18%</td><td>63%</td></tr></tbody></table></div></div></template></turbo-stream>