<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>£22,500</td><td>£22,950</td><td>£23,524</td><td>£24,112</td><td>£24,715</td><td>£117,800</td></tr><tr><td>Total Expenses</td><td>£17,628</td><td>£17,685</td><td>£17,753</td><td>£17,823</td><td>£17,893</td><td>£88,781</td></tr><tr><td>Profit Before Tax</td><td>£4,872</td><td>£5,265</td><td>£5,771</td><td>£6,289</td><td>£6,821</td><td>£29,019</td></tr><tr><td>Profit After Tax      </td><td>£3,946</td><td>£4,265</td><td>£4,675</td><td>£5,094</td><td>£5,525</td><td>£23,505</td></tr><tr><td>Change In Property Value</td><td>£11,250</td><td>£11,588</td><td>£19,892</td><td>£25,064</td><td>£26,568</td><td>£94,361</td></tr><tr><td>Net Return</td><td>£15,196</td><td>£15,852</td><td>£24,566</td><td>£30,158</td><td>£32,093</td><td>£117,866</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>3%</td><td>4%</td><td>4%</td><td>17%</td></tr><tr><td>Total Net Return (%)</td><td>11%</td><td>12%</td><td>18%</td><td>22%</td><td>24%</td><td>87%</td></tr></tbody></table></div></div></template></turbo-stream>