<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>£22,248</td><td>£22,582</td><td>£23,146</td><td>£23,725</td><td>£24,437</td><td>£116,138</td></tr><tr><td>Total Expenses</td><td>£17,206</td><td>£17,251</td><td>£17,318</td><td>£17,387</td><td>£17,469</td><td>£86,631</td></tr><tr><td>Profit Before Tax</td><td>£5,042</td><td>£5,331</td><td>£5,828</td><td>£6,338</td><td>£6,968</td><td>£29,506</td></tr><tr><td>Profit After Tax      </td><td>£4,084</td><td>£4,318</td><td>£4,721</td><td>£5,134</td><td>£5,644</td><td>£23,900</td></tr><tr><td>Change In Property Value</td><td>£10,950</td><td>£11,279</td><td>£21,298</td><td>£24,512</td><td>£25,982</td><td>£94,020</td></tr><tr><td>Net Return</td><td>£15,034</td><td>£15,596</td><td>£26,018</td><td>£29,645</td><td>£31,626</td><td>£117,920</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>4%</td><td>4%</td><td>5%</td><td>21%</td></tr><tr><td>Total Net Return (%)</td><td>13%</td><td>13%</td><td>22%</td><td>26%</td><td>27%</td><td>101%</td></tr></tbody></table></div></div></template></turbo-stream>