<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>£24,216</td><td>£24,700</td><td>£25,318</td><td>£25,951</td><td>£26,600</td><td>£126,784</td></tr><tr><td>Total Expenses</td><td>£20,221</td><td>£20,336</td><td>£20,461</td><td>£20,588</td><td>£20,715</td><td>£102,321</td></tr><tr><td>Profit Before Tax</td><td>£3,995</td><td>£4,364</td><td>£4,857</td><td>£5,363</td><td>£5,884</td><td>£24,463</td></tr><tr><td>Profit After Tax      </td><td>£3,236</td><td>£3,535</td><td>£3,934</td><td>£4,344</td><td>£4,766</td><td>£19,815</td></tr><tr><td>Change In Property Value</td><td>£7,500</td><td>£7,650</td><td>£15,606</td><td>£20,288</td><td>£23,432</td><td>£74,476</td></tr><tr><td>Net Return</td><td>£10,736</td><td>£11,185</td><td>£19,540</td><td>£24,631</td><td>£28,199</td><td>£94,291</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>2%</td><td>2%</td><td>2%</td><td>2%</td><td>9%</td></tr><tr><td>Total Net Return (%)</td><td>5%</td><td>5%</td><td>9%</td><td>12%</td><td>13%</td><td>44%</td></tr></tbody></table></div></div></template></turbo-stream>