<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>£21,000</td><td>£21,420</td><td>£21,955</td><td>£22,504</td><td>£23,067</td><td>£109,947</td></tr><tr><td>Total Expenses</td><td>£15,911</td><td>£16,019</td><td>£16,135</td><td>£16,254</td><td>£16,372</td><td>£80,691</td></tr><tr><td>Profit Before Tax</td><td>£5,089</td><td>£5,401</td><td>£5,820</td><td>£6,251</td><td>£6,695</td><td>£29,256</td></tr><tr><td>Profit After Tax      </td><td>£4,122</td><td>£4,375</td><td>£4,714</td><td>£5,063</td><td>£5,423</td><td>£23,698</td></tr><tr><td>Change In Property Value</td><td>£5,500</td><td>£5,610</td><td>£11,444</td><td>£14,878</td><td>£17,184</td><td>£54,616</td></tr><tr><td>Net Return</td><td>£9,622</td><td>£9,985</td><td>£16,159</td><td>£19,941</td><td>£22,607</td><td>£78,313</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>3%</td><td>4%</td><td>4%</td><td>17%</td></tr><tr><td>Total Net Return (%)</td><td>7%</td><td>7%</td><td>11%</td><td>14%</td><td>16%</td><td>55%</td></tr></tbody></table></div></div></template></turbo-stream>