<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>£18,264</td><td>£18,538</td><td>£19,001</td><td>£19,476</td><td>£20,061</td><td>£95,341</td></tr><tr><td>Total Expenses</td><td>£13,745</td><td>£13,819</td><td>£13,908</td><td>£13,999</td><td>£14,100</td><td>£69,571</td></tr><tr><td>Profit Before Tax</td><td>£4,519</td><td>£4,719</td><td>£5,094</td><td>£5,477</td><td>£5,960</td><td>£25,769</td></tr><tr><td>Profit After Tax      </td><td>£3,660</td><td>£3,823</td><td>£4,126</td><td>£4,437</td><td>£4,828</td><td>£20,873</td></tr><tr><td>Change In Property Value</td><td>£3,750</td><td>£3,806</td><td>£9,014</td><td>£11,996</td><td>£13,928</td><td>£42,495</td></tr><tr><td>Net Return</td><td>£7,410</td><td>£7,629</td><td>£13,140</td><td>£16,432</td><td>£18,756</td><td>£63,368</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>27%</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>