<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>£21,444</td><td>£21,873</td><td>£22,420</td><td>£22,980</td><td>£23,555</td><td>£112,271</td></tr><tr><td>Total Expenses</td><td>£13,753</td><td>£13,808</td><td>£13,873</td><td>£13,940</td><td>£14,008</td><td>£69,383</td></tr><tr><td>Profit Before Tax</td><td>£7,691</td><td>£8,065</td><td>£8,546</td><td>£9,040</td><td>£9,546</td><td>£42,889</td></tr><tr><td>Profit After Tax      </td><td>£6,229</td><td>£6,533</td><td>£6,923</td><td>£7,322</td><td>£7,733</td><td>£34,740</td></tr><tr><td>Change In Property Value</td><td>£5,600</td><td>£5,712</td><td>£11,652</td><td>£15,148</td><td>£17,496</td><td>£55,609</td></tr><tr><td>Net Return</td><td>£11,829</td><td>£12,245</td><td>£18,575</td><td>£22,471</td><td>£25,229</td><td>£90,349</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>5%</td><td>5%</td><td>5%</td><td>24%</td></tr><tr><td>Total Net Return (%)</td><td>8%</td><td>8%</td><td>13%</td><td>15%</td><td>17%</td><td>62%</td></tr></tbody></table></div></div></template></turbo-stream>