<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>£19,272</td><td>£19,561</td><td>£20,050</td><td>£20,551</td><td>£21,168</td><td>£100,602</td></tr><tr><td>Total Expenses</td><td>£13,536</td><td>£13,577</td><td>£13,636</td><td>£13,697</td><td>£13,770</td><td>£68,216</td></tr><tr><td>Profit Before Tax</td><td>£5,736</td><td>£5,984</td><td>£6,414</td><td>£6,854</td><td>£7,398</td><td>£32,386</td></tr><tr><td>Profit After Tax      </td><td>£4,646</td><td>£4,847</td><td>£5,195</td><td>£5,552</td><td>£5,993</td><td>£26,233</td></tr><tr><td>Change In Property Value</td><td>£7,000</td><td>£7,175</td><td>£11,767</td><td>£16,827</td><td>£19,366</td><td>£62,135</td></tr><tr><td>Net Return</td><td>£11,646</td><td>£12,022</td><td>£16,962</td><td>£22,379</td><td>£25,359</td><td>£88,368</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>20%</td><td>26%</td><td>29%</td><td>102%</td></tr></tbody></table></div></div></template></turbo-stream>