<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>£20,340</td><td>£20,645</td><td>£21,161</td><td>£21,690</td><td>£22,341</td><td>£106,178</td></tr><tr><td>Total Expenses</td><td>£15,032</td><td>£15,074</td><td>£15,136</td><td>£15,200</td><td>£15,276</td><td>£75,717</td></tr><tr><td>Profit Before Tax</td><td>£5,308</td><td>£5,571</td><td>£6,025</td><td>£6,490</td><td>£7,065</td><td>£30,461</td></tr><tr><td>Profit After Tax      </td><td>£4,300</td><td>£4,513</td><td>£4,880</td><td>£5,257</td><td>£5,723</td><td>£24,673</td></tr><tr><td>Change In Property Value</td><td>£4,725</td><td>£4,796</td><td>£11,358</td><td>£15,115</td><td>£17,550</td><td>£53,543</td></tr><tr><td>Net Return</td><td>£9,025</td><td>£9,309</td><td>£16,239</td><td>£20,372</td><td>£23,273</td><td>£78,217</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>16%</td><td>21%</td><td>24%</td><td>79%</td></tr></tbody></table></div></div></template></turbo-stream>