<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>£23,292</td><td>£23,758</td><td>£24,352</td><td>£24,961</td><td>£25,585</td><td>£121,947</td></tr><tr><td>Total Expenses</td><td>£18,215</td><td>£18,308</td><td>£18,410</td><td>£18,515</td><td>£18,620</td><td>£92,069</td></tr><tr><td>Profit Before Tax</td><td>£5,077</td><td>£5,450</td><td>£5,941</td><td>£6,445</td><td>£6,964</td><td>£29,878</td></tr><tr><td>Profit After Tax      </td><td>£4,112</td><td>£4,414</td><td>£4,813</td><td>£5,221</td><td>£5,641</td><td>£24,201</td></tr><tr><td>Change In Property Value</td><td>£7,000</td><td>£7,140</td><td>£14,566</td><td>£18,935</td><td>£21,870</td><td>£69,511</td></tr><tr><td>Net Return</td><td>£11,112</td><td>£11,554</td><td>£19,378</td><td>£24,156</td><td>£27,511</td><td>£93,712</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>12%</td><td>14%</td><td>48%</td></tr></tbody></table></div></div></template></turbo-stream>