<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>£22,596</td><td>£23,048</td><td>£23,624</td><td>£24,215</td><td>£24,820</td><td>£118,303</td></tr><tr><td>Total Expenses</td><td>£17,893</td><td>£17,978</td><td>£18,073</td><td>£18,171</td><td>£18,269</td><td>£90,384</td></tr><tr><td>Profit Before Tax</td><td>£4,703</td><td>£5,070</td><td>£5,551</td><td>£6,044</td><td>£6,552</td><td>£27,919</td></tr><tr><td>Profit After Tax      </td><td>£3,810</td><td>£4,106</td><td>£4,496</td><td>£4,896</td><td>£5,307</td><td>£22,614</td></tr><tr><td>Change In Property Value</td><td>£7,000</td><td>£7,140</td><td>£14,566</td><td>£18,935</td><td>£21,870</td><td>£69,511</td></tr><tr><td>Net Return</td><td>£10,810</td><td>£11,246</td><td>£19,062</td><td>£23,831</td><td>£27,177</td><td>£92,126</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>2%</td><td>2%</td><td>3%</td><td>3%</td><td>12%</td></tr><tr><td>Total Net Return (%)</td><td>6%</td><td>6%</td><td>10%</td><td>12%</td><td>14%</td><td>47%</td></tr></tbody></table></div></div></template></turbo-stream>