<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>£19,368</td><td>£19,755</td><td>£20,249</td><td>£20,755</td><td>£21,274</td><td>£101,402</td></tr><tr><td>Total Expenses</td><td>£15,831</td><td>£15,916</td><td>£16,008</td><td>£16,102</td><td>£16,197</td><td>£80,054</td></tr><tr><td>Profit Before Tax</td><td>£3,537</td><td>£3,840</td><td>£4,241</td><td>£4,653</td><td>£5,078</td><td>£21,348</td></tr><tr><td>Profit After Tax      </td><td>£2,865</td><td>£3,110</td><td>£3,435</td><td>£3,769</td><td>£4,113</td><td>£17,292</td></tr><tr><td>Change In Property Value</td><td>£6,000</td><td>£6,120</td><td>£12,485</td><td>£16,230</td><td>£18,746</td><td>£59,581</td></tr><tr><td>Net Return</td><td>£8,865</td><td>£9,230</td><td>£15,920</td><td>£19,999</td><td>£22,859</td><td>£76,873</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>2%</td><td>2%</td><td>2%</td><td>3%</td><td>11%</td></tr><tr><td>Total Net Return (%)</td><td>6%</td><td>6%</td><td>10%</td><td>13%</td><td>14%</td><td>48%</td></tr></tbody></table></div></div></template></turbo-stream>