<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>£19,404</td><td>£19,695</td><td>£20,187</td><td>£20,692</td><td>£21,313</td><td>£101,292</td></tr><tr><td>Total Expenses</td><td>£14,653</td><td>£14,728</td><td>£14,820</td><td>£14,914</td><td>£15,019</td><td>£74,134</td></tr><tr><td>Profit Before Tax</td><td>£4,751</td><td>£4,967</td><td>£5,367</td><td>£5,778</td><td>£6,294</td><td>£27,158</td></tr><tr><td>Profit After Tax      </td><td>£3,849</td><td>£4,024</td><td>£4,348</td><td>£4,680</td><td>£5,098</td><td>£21,998</td></tr><tr><td>Change In Property Value</td><td>£8,100</td><td>£8,343</td><td>£15,754</td><td>£18,132</td><td>£19,220</td><td>£69,549</td></tr><tr><td>Net Return</td><td>£11,949</td><td>£12,367</td><td>£20,102</td><td>£22,812</td><td>£24,318</td><td>£91,547</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>5%</td><td>5%</td><td>6%</td><td>6%</td><td>27%</td></tr><tr><td>Total Net Return (%)</td><td>14%</td><td>15%</td><td>24%</td><td>27%</td><td>29%</td><td>110%</td></tr></tbody></table></div></div></template></turbo-stream>