<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>£19,428</td><td>£19,719</td><td>£20,212</td><td>£20,718</td><td>£21,339</td><td>£101,417</td></tr><tr><td>Total Expenses</td><td>£14,256</td><td>£14,331</td><td>£14,424</td><td>£14,518</td><td>£14,623</td><td>£72,153</td></tr><tr><td>Profit Before Tax</td><td>£5,172</td><td>£5,388</td><td>£5,789</td><td>£6,200</td><td>£6,716</td><td>£29,264</td></tr><tr><td>Profit After Tax      </td><td>£4,189</td><td>£4,364</td><td>£4,689</td><td>£5,022</td><td>£5,440</td><td>£23,704</td></tr><tr><td>Change In Property Value</td><td>£7,799</td><td>£8,032</td><td>£15,168</td><td>£17,457</td><td>£18,504</td><td>£66,960</td></tr><tr><td>Net Return</td><td>£11,988</td><td>£12,397</td><td>£19,857</td><td>£22,479</td><td>£23,945</td><td>£90,664</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>30%</td></tr><tr><td>Total Net Return (%)</td><td>15%</td><td>16%</td><td>25%</td><td>28%</td><td>30%</td><td>114%</td></tr></tbody></table></div></div></template></turbo-stream>