<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>£21,684</td><td>£22,009</td><td>£22,559</td><td>£23,123</td><td>£23,817</td><td>£113,193</td></tr><tr><td>Total Expenses</td><td>£16,864</td><td>£16,943</td><td>£17,041</td><td>£17,141</td><td>£17,253</td><td>£85,243</td></tr><tr><td>Profit Before Tax</td><td>£4,820</td><td>£5,066</td><td>£5,519</td><td>£5,982</td><td>£6,564</td><td>£27,951</td></tr><tr><td>Profit After Tax      </td><td>£3,904</td><td>£4,104</td><td>£4,470</td><td>£4,846</td><td>£5,317</td><td>£22,640</td></tr><tr><td>Change In Property Value</td><td>£9,600</td><td>£9,888</td><td>£18,672</td><td>£21,490</td><td>£22,779</td><td>£82,428</td></tr><tr><td>Net Return</td><td>£13,504</td><td>£13,992</td><td>£23,142</td><td>£26,335</td><td>£28,096</td><td>£105,069</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>4%</td><td>5%</td><td>5%</td><td>23%</td></tr><tr><td>Total Net Return (%)</td><td>13%</td><td>14%</td><td>23%</td><td>26%</td><td>28%</td><td>105%</td></tr></tbody></table></div></div></template></turbo-stream>