<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>£15,724</td><td>£15,800</td><td>£15,893</td><td>£15,988</td><td>£16,094</td><td>£79,498</td></tr><tr><td>Profit Before Tax</td><td>£4,076</td><td>£4,297</td><td>£4,707</td><td>£5,126</td><td>£5,654</td><td>£23,861</td></tr><tr><td>Profit After Tax      </td><td>£3,302</td><td>£3,481</td><td>£3,812</td><td>£4,152</td><td>£4,580</td><td>£19,327</td></tr><tr><td>Change In Property Value</td><td>£8,880</td><td>£9,146</td><td>£17,271</td><td>£19,878</td><td>£21,071</td><td>£76,246</td></tr><tr><td>Net Return</td><td>£12,182</td><td>£12,627</td><td>£21,084</td><td>£24,030</td><td>£25,650</td><td>£95,573</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>21%</td></tr><tr><td>Total Net Return (%)</td><td>13%</td><td>14%</td><td>23%</td><td>26%</td><td>28%</td><td>104%</td></tr></tbody></table></div></div></template></turbo-stream>