<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>£20,472</td><td>£20,779</td><td>£21,299</td><td>£21,831</td><td>£22,486</td><td>£106,867</td></tr><tr><td>Total Expenses</td><td>£16,942</td><td>£17,018</td><td>£17,113</td><td>£17,210</td><td>£17,318</td><td>£85,602</td></tr><tr><td>Profit Before Tax</td><td>£3,530</td><td>£3,761</td><td>£4,185</td><td>£4,621</td><td>£5,168</td><td>£21,265</td></tr><tr><td>Profit After Tax      </td><td>£2,860</td><td>£3,046</td><td>£3,390</td><td>£3,743</td><td>£4,186</td><td>£17,224</td></tr><tr><td>Change In Property Value</td><td>£4,875</td><td>£4,948</td><td>£11,719</td><td>£15,594</td><td>£18,107</td><td>£55,243</td></tr><tr><td>Net Return</td><td>£7,735</td><td>£7,994</td><td>£15,109</td><td>£19,337</td><td>£22,292</td><td>£72,468</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>8%</td><td>8%</td><td>15%</td><td>19%</td><td>22%</td><td>71%</td></tr></tbody></table></div></div></template></turbo-stream>