<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>£21,036</td><td>£21,352</td><td>£21,885</td><td>£22,432</td><td>£23,105</td><td>£109,811</td></tr><tr><td>Total Expenses</td><td>£16,424</td><td>£16,501</td><td>£16,598</td><td>£16,696</td><td>£16,806</td><td>£83,025</td></tr><tr><td>Profit Before Tax</td><td>£4,612</td><td>£4,850</td><td>£5,288</td><td>£5,736</td><td>£6,299</td><td>£26,786</td></tr><tr><td>Profit After Tax      </td><td>£3,736</td><td>£3,929</td><td>£4,283</td><td>£4,646</td><td>£5,102</td><td>£21,697</td></tr><tr><td>Change In Property Value</td><td>£9,316</td><td>£9,595</td><td>£18,119</td><td>£20,853</td><td>£22,104</td><td>£79,988</td></tr><tr><td>Net Return</td><td>£13,052</td><td>£13,524</td><td>£22,402</td><td>£25,500</td><td>£27,207</td><td>£101,684</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>22%</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>