<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>£19,368</td><td>£19,659</td><td>£20,150</td><td>£20,654</td><td>£21,273</td><td>£101,104</td></tr><tr><td>Total Expenses</td><td>£14,339</td><td>£14,380</td><td>£14,440</td><td>£14,501</td><td>£14,574</td><td>£72,234</td></tr><tr><td>Profit Before Tax</td><td>£5,029</td><td>£5,279</td><td>£5,710</td><td>£6,153</td><td>£6,700</td><td>£28,870</td></tr><tr><td>Profit After Tax      </td><td>£4,073</td><td>£4,276</td><td>£4,625</td><td>£4,984</td><td>£5,427</td><td>£23,385</td></tr><tr><td>Change In Property Value</td><td>£4,500</td><td>£4,568</td><td>£10,817</td><td>£14,395</td><td>£16,714</td><td>£50,994</td></tr><tr><td>Net Return</td><td>£8,573</td><td>£8,843</td><td>£15,443</td><td>£19,378</td><td>£22,141</td><td>£74,378</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>5%</td><td>5%</td><td>5%</td><td>6%</td><td>25%</td></tr><tr><td>Total Net Return (%)</td><td>9%</td><td>9%</td><td>17%</td><td>21%</td><td>24%</td><td>80%</td></tr></tbody></table></div></div></template></turbo-stream>