<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>£21,456</td><td>£21,778</td><td>£22,322</td><td>£22,880</td><td>£23,567</td><td>£112,003</td></tr><tr><td>Total Expenses</td><td>£17,524</td><td>£17,567</td><td>£17,633</td><td>£17,699</td><td>£17,779</td><td>£88,202</td></tr><tr><td>Profit Before Tax</td><td>£3,932</td><td>£4,210</td><td>£4,690</td><td>£5,181</td><td>£5,788</td><td>£23,801</td></tr><tr><td>Profit After Tax      </td><td>£3,185</td><td>£3,410</td><td>£3,799</td><td>£4,197</td><td>£4,688</td><td>£19,279</td></tr><tr><td>Change In Property Value</td><td>£5,625</td><td>£5,709</td><td>£13,522</td><td>£17,994</td><td>£20,892</td><td>£63,742</td></tr><tr><td>Net Return</td><td>£8,810</td><td>£9,120</td><td>£17,320</td><td>£22,190</td><td>£25,581</td><td>£83,021</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>3%</td><td>4%</td><td>4%</td><td>16%</td></tr><tr><td>Total Net Return (%)</td><td>7%</td><td>8%</td><td>14%</td><td>19%</td><td>21%</td><td>69%</td></tr></tbody></table></div></div></template></turbo-stream>