<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>£21,180</td><td>£21,498</td><td>£22,035</td><td>£22,586</td><td>£23,264</td><td>£110,562</td></tr><tr><td>Total Expenses</td><td>£15,624</td><td>£15,702</td><td>£15,798</td><td>£15,897</td><td>£16,008</td><td>£79,028</td></tr><tr><td>Profit Before Tax</td><td>£5,556</td><td>£5,796</td><td>£6,237</td><td>£6,689</td><td>£7,256</td><td>£31,534</td></tr><tr><td>Profit After Tax      </td><td>£4,501</td><td>£4,695</td><td>£5,052</td><td>£5,418</td><td>£5,877</td><td>£25,543</td></tr><tr><td>Change In Property Value</td><td>£4,350</td><td>£4,415</td><td>£10,457</td><td>£13,915</td><td>£16,157</td><td>£49,294</td></tr><tr><td>Net Return</td><td>£8,851</td><td>£9,110</td><td>£15,509</td><td>£19,333</td><td>£22,034</td><td>£74,837</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>28%</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>