<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>£21,684</td><td>£22,009</td><td>£22,559</td><td>£23,123</td><td>£23,817</td><td>£113,193</td></tr><tr><td>Total Expenses</td><td>£15,166</td><td>£15,210</td><td>£15,276</td><td>£15,343</td><td>£15,423</td><td>£76,418</td></tr><tr><td>Profit Before Tax</td><td>£6,518</td><td>£6,799</td><td>£7,284</td><td>£7,780</td><td>£8,394</td><td>£36,775</td></tr><tr><td>Profit After Tax      </td><td>£5,280</td><td>£5,507</td><td>£5,900</td><td>£6,302</td><td>£6,799</td><td>£29,788</td></tr><tr><td>Change In Property Value</td><td>£7,875</td><td>£8,072</td><td>£13,238</td><td>£18,930</td><td>£21,787</td><td>£69,902</td></tr><tr><td>Net Return</td><td>£13,155</td><td>£13,579</td><td>£19,138</td><td>£25,232</td><td>£28,586</td><td>£99,690</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>30%</td></tr><tr><td>Total Net Return (%)</td><td>13%</td><td>14%</td><td>19%</td><td>26%</td><td>29%</td><td>101%</td></tr></tbody></table></div></div></template></turbo-stream>