<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>£15,943</td><td>£16,007</td><td>£16,081</td><td>£16,157</td><td>£16,233</td><td>£80,421</td></tr><tr><td>Profit Before Tax</td><td>£5,045</td><td>£5,401</td><td>£5,862</td><td>£6,335</td><td>£6,821</td><td>£29,463</td></tr><tr><td>Profit After Tax      </td><td>£4,086</td><td>£4,375</td><td>£4,748</td><td>£5,131</td><td>£5,525</td><td>£23,865</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>£10,586</td><td>£11,005</td><td>£18,273</td><td>£22,714</td><td>£25,833</td><td>£88,411</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>2%</td><td>3%</td><td>3%</td><td>3%</td><td>14%</td></tr><tr><td>Total Net Return (%)</td><td>6%</td><td>6%</td><td>10%</td><td>13%</td><td>15%</td><td>50%</td></tr></tbody></table></div></div></template></turbo-stream>