<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>£21,912</td><td>£22,241</td><td>£22,797</td><td>£23,367</td><td>£24,068</td><td>£114,384</td></tr><tr><td>Total Expenses</td><td>£16,094</td><td>£16,173</td><td>£16,271</td><td>£16,372</td><td>£16,485</td><td>£81,394</td></tr><tr><td>Profit Before Tax</td><td>£5,818</td><td>£6,068</td><td>£6,526</td><td>£6,995</td><td>£7,583</td><td>£32,989</td></tr><tr><td>Profit After Tax      </td><td>£4,713</td><td>£4,915</td><td>£5,286</td><td>£5,666</td><td>£6,142</td><td>£26,721</td></tr><tr><td>Change In Property Value</td><td>£4,500</td><td>£4,568</td><td>£10,817</td><td>£14,395</td><td>£16,714</td><td>£50,994</td></tr><tr><td>Net Return</td><td>£9,213</td><td>£9,483</td><td>£16,103</td><td>£20,060</td><td>£22,856</td><td>£77,715</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>5%</td><td>6%</td><td>6%</td><td>7%</td><td>29%</td></tr><tr><td>Total Net Return (%)</td><td>10%</td><td>10%</td><td>17%</td><td>21%</td><td>24%</td><td>83%</td></tr></tbody></table></div></div></template></turbo-stream>