<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>£19,800</td><td>£20,097</td><td>£20,599</td><td>£21,114</td><td>£21,748</td><td>£103,359</td></tr><tr><td>Total Expenses</td><td>£16,279</td><td>£16,355</td><td>£16,448</td><td>£16,544</td><td>£16,650</td><td>£82,275</td></tr><tr><td>Profit Before Tax</td><td>£3,521</td><td>£3,742</td><td>£4,151</td><td>£4,571</td><td>£5,098</td><td>£21,083</td></tr><tr><td>Profit After Tax      </td><td>£2,852</td><td>£3,031</td><td>£3,363</td><td>£3,702</td><td>£4,130</td><td>£17,077</td></tr><tr><td>Change In Property Value</td><td>£9,300</td><td>£9,579</td><td>£18,088</td><td>£20,818</td><td>£22,067</td><td>£79,853</td></tr><tr><td>Net Return</td><td>£12,152</td><td>£12,610</td><td>£21,451</td><td>£24,520</td><td>£26,197</td><td>£96,930</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>18%</td></tr><tr><td>Total Net Return (%)</td><td>13%</td><td>13%</td><td>22%</td><td>25%</td><td>27%</td><td>100%</td></tr></tbody></table></div></div></template></turbo-stream>