<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>£19,800</td><td>£20,196</td><td>£20,701</td><td>£21,218</td><td>£21,749</td><td>£103,664</td></tr><tr><td>Total Expenses</td><td>£15,573</td><td>£15,624</td><td>£15,685</td><td>£15,748</td><td>£15,812</td><td>£78,441</td></tr><tr><td>Profit Before Tax</td><td>£4,227</td><td>£4,572</td><td>£5,016</td><td>£5,471</td><td>£5,937</td><td>£25,223</td></tr><tr><td>Profit After Tax      </td><td>£3,424</td><td>£3,703</td><td>£4,063</td><td>£4,431</td><td>£4,809</td><td>£20,431</td></tr><tr><td>Change In Property Value</td><td>£9,900</td><td>£10,197</td><td>£17,505</td><td>£22,056</td><td>£23,379</td><td>£83,037</td></tr><tr><td>Net Return</td><td>£13,324</td><td>£13,900</td><td>£21,568</td><td>£26,487</td><td>£28,189</td><td>£103,468</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>3%</td><td>4%</td><td>4%</td><td>18%</td></tr><tr><td>Total Net Return (%)</td><td>11%</td><td>12%</td><td>19%</td><td>23%</td><td>24%</td><td>89%</td></tr></tbody></table></div></div></template></turbo-stream>