<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>£18,996</td><td>£19,281</td><td>£19,763</td><td>£20,257</td><td>£20,865</td><td>£99,162</td></tr><tr><td>Total Expenses</td><td>£14,215</td><td>£14,290</td><td>£14,381</td><td>£14,474</td><td>£14,577</td><td>£71,937</td></tr><tr><td>Profit Before Tax</td><td>£4,781</td><td>£4,991</td><td>£5,382</td><td>£5,783</td><td>£6,287</td><td>£27,225</td></tr><tr><td>Profit After Tax      </td><td>£3,873</td><td>£4,043</td><td>£4,360</td><td>£4,684</td><td>£5,093</td><td>£22,052</td></tr><tr><td>Change In Property Value</td><td>£3,900</td><td>£3,959</td><td>£9,375</td><td>£12,476</td><td>£14,485</td><td>£44,195</td></tr><tr><td>Net Return</td><td>£7,773</td><td>£8,001</td><td>£13,735</td><td>£17,160</td><td>£19,578</td><td>£66,247</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>5%</td><td>5%</td><td>6%</td><td>6%</td><td>28%</td></tr><tr><td>Total Net Return (%)</td><td>10%</td><td>10%</td><td>17%</td><td>22%</td><td>25%</td><td>83%</td></tr></tbody></table></div></div></template></turbo-stream>