<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>£16,093</td><td>£16,160</td><td>£16,238</td><td>£16,317</td><td>£16,396</td><td>£81,204</td></tr><tr><td>Profit Before Tax</td><td>£4,895</td><td>£5,247</td><td>£5,705</td><td>£6,175</td><td>£6,658</td><td>£28,680</td></tr><tr><td>Profit After Tax      </td><td>£3,965</td><td>£4,250</td><td>£4,621</td><td>£5,002</td><td>£5,393</td><td>£23,231</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>£10,465</td><td>£10,880</td><td>£18,147</td><td>£22,584</td><td>£25,701</td><td>£87,777</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>13%</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>