<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>£20,952</td><td>£21,371</td><td>£21,905</td><td>£22,453</td><td>£23,014</td><td>£109,696</td></tr><tr><td>Total Expenses</td><td>£14,807</td><td>£14,895</td><td>£14,992</td><td>£15,090</td><td>£15,189</td><td>£74,974</td></tr><tr><td>Profit Before Tax</td><td>£6,145</td><td>£6,476</td><td>£6,914</td><td>£7,363</td><td>£7,825</td><td>£34,721</td></tr><tr><td>Profit After Tax      </td><td>£4,977</td><td>£5,245</td><td>£5,600</td><td>£5,964</td><td>£6,338</td><td>£28,124</td></tr><tr><td>Change In Property Value</td><td>£5,400</td><td>£5,508</td><td>£11,236</td><td>£14,607</td><td>£16,871</td><td>£53,623</td></tr><tr><td>Net Return</td><td>£10,377</td><td>£10,753</td><td>£16,836</td><td>£20,571</td><td>£23,210</td><td>£81,747</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>4%</td><td>4%</td><td>5%</td><td>20%</td></tr><tr><td>Total Net Return (%)</td><td>7%</td><td>8%</td><td>12%</td><td>15%</td><td>17%</td><td>59%</td></tr></tbody></table></div></div></template></turbo-stream>