<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>£19,956</td><td>£20,355</td><td>£20,864</td><td>£21,386</td><td>£21,920</td><td>£104,481</td></tr><tr><td>Total Expenses</td><td>£15,898</td><td>£15,984</td><td>£16,078</td><td>£16,174</td><td>£16,270</td><td>£80,404</td></tr><tr><td>Profit Before Tax</td><td>£4,058</td><td>£4,371</td><td>£4,786</td><td>£5,212</td><td>£5,650</td><td>£24,077</td></tr><tr><td>Profit After Tax      </td><td>£3,287</td><td>£3,541</td><td>£3,877</td><td>£4,221</td><td>£4,577</td><td>£19,502</td></tr><tr><td>Change In Property Value</td><td>£6,000</td><td>£6,120</td><td>£12,485</td><td>£16,230</td><td>£18,746</td><td>£59,581</td></tr><tr><td>Net Return</td><td>£9,287</td><td>£9,661</td><td>£16,362</td><td>£20,452</td><td>£23,323</td><td>£79,083</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>2%</td><td>2%</td><td>3%</td><td>3%</td><td>12%</td></tr><tr><td>Total Net Return (%)</td><td>6%</td><td>6%</td><td>10%</td><td>13%</td><td>15%</td><td>50%</td></tr></tbody></table></div></div></template></turbo-stream>