<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>£22,404</td><td>£22,740</td><td>£23,309</td><td>£23,891</td><td>£24,608</td><td>£116,952</td></tr><tr><td>Total Expenses</td><td>£16,141</td><td>£16,221</td><td>£16,320</td><td>£16,422</td><td>£16,537</td><td>£81,641</td></tr><tr><td>Profit Before Tax</td><td>£6,263</td><td>£6,520</td><td>£6,988</td><td>£7,469</td><td>£8,071</td><td>£35,311</td></tr><tr><td>Profit After Tax      </td><td>£5,073</td><td>£5,281</td><td>£5,660</td><td>£6,050</td><td>£6,538</td><td>£28,602</td></tr><tr><td>Change In Property Value</td><td>£5,999</td><td>£6,119</td><td>£12,483</td><td>£16,228</td><td>£17,039</td><td>£57,867</td></tr><tr><td>Net Return</td><td>£11,072</td><td>£11,400</td><td>£18,143</td><td>£22,277</td><td>£23,577</td><td>£86,469</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>6%</td><td>6%</td><td>6%</td><td>7%</td><td>31%</td></tr><tr><td>Total Net Return (%)</td><td>12%</td><td>12%</td><td>19%</td><td>24%</td><td>25%</td><td>92%</td></tr></tbody></table></div></div></template></turbo-stream>