<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>£20,844</td><td>£21,157</td><td>£21,686</td><td>£22,228</td><td>£22,895</td><td>£108,809</td></tr><tr><td>Total Expenses</td><td>£15,590</td><td>£15,667</td><td>£15,763</td><td>£15,861</td><td>£15,971</td><td>£78,853</td></tr><tr><td>Profit Before Tax</td><td>£5,254</td><td>£5,489</td><td>£5,922</td><td>£6,366</td><td>£6,924</td><td>£29,956</td></tr><tr><td>Profit After Tax      </td><td>£4,256</td><td>£4,446</td><td>£4,797</td><td>£5,157</td><td>£5,608</td><td>£24,264</td></tr><tr><td>Change In Property Value</td><td>£8,700</td><td>£8,961</td><td>£16,921</td><td>£19,475</td><td>£20,643</td><td>£74,701</td></tr><tr><td>Net Return</td><td>£12,956</td><td>£13,407</td><td>£21,718</td><td>£24,632</td><td>£26,252</td><td>£98,965</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>