<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>£21,396</td><td>£21,717</td><td>£22,260</td><td>£22,816</td><td>£23,501</td><td>£111,690</td></tr><tr><td>Total Expenses</td><td>£16,439</td><td>£16,517</td><td>£16,614</td><td>£16,714</td><td>£16,825</td><td>£83,109</td></tr><tr><td>Profit Before Tax</td><td>£4,957</td><td>£5,200</td><td>£5,646</td><td>£6,103</td><td>£6,676</td><td>£28,581</td></tr><tr><td>Profit After Tax      </td><td>£4,015</td><td>£4,212</td><td>£4,573</td><td>£4,943</td><td>£5,408</td><td>£23,151</td></tr><tr><td>Change In Property Value</td><td>£7,750</td><td>£7,944</td><td>£13,028</td><td>£18,630</td><td>£21,441</td><td>£68,792</td></tr><tr><td>Net Return</td><td>£11,765</td><td>£12,156</td><td>£17,601</td><td>£23,573</td><td>£26,849</td><td>£91,943</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>5%</td><td>5%</td><td>6%</td><td>24%</td></tr><tr><td>Total Net Return (%)</td><td>12%</td><td>13%</td><td>18%</td><td>24%</td><td>28%</td><td>95%</td></tr></tbody></table></div></div></template></turbo-stream>