<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>£20,988</td><td>£21,408</td><td>£21,943</td><td>£22,492</td><td>£23,054</td><td>£109,884</td></tr><tr><td>Total Expenses</td><td>£15,496</td><td>£15,550</td><td>£15,614</td><td>£15,680</td><td>£15,747</td><td>£78,087</td></tr><tr><td>Profit Before Tax</td><td>£5,492</td><td>£5,858</td><td>£6,329</td><td>£6,812</td><td>£7,307</td><td>£31,797</td></tr><tr><td>Profit After Tax      </td><td>£4,448</td><td>£4,745</td><td>£5,126</td><td>£5,517</td><td>£5,919</td><td>£25,756</td></tr><tr><td>Change In Property Value</td><td>£6,500</td><td>£6,630</td><td>£13,525</td><td>£17,583</td><td>£20,308</td><td>£64,546</td></tr><tr><td>Net Return</td><td>£10,948</td><td>£11,375</td><td>£18,652</td><td>£23,100</td><td>£26,227</td><td>£90,302</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>3%</td><td>3%</td><td>3%</td><td>15%</td></tr><tr><td>Total Net Return (%)</td><td>6%</td><td>6%</td><td>11%</td><td>13%</td><td>15%</td><td>51%</td></tr></tbody></table></div></div></template></turbo-stream>