<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>£19,200</td><td>£19,488</td><td>£19,975</td><td>£20,475</td><td>£21,089</td><td>£100,227</td></tr><tr><td>Total Expenses</td><td>£15,823</td><td>£15,897</td><td>£15,989</td><td>£16,083</td><td>£16,187</td><td>£79,978</td></tr><tr><td>Profit Before Tax</td><td>£3,378</td><td>£3,591</td><td>£3,986</td><td>£4,392</td><td>£4,902</td><td>£20,248</td></tr><tr><td>Profit After Tax      </td><td>£2,736</td><td>£2,908</td><td>£3,229</td><td>£3,557</td><td>£3,971</td><td>£16,401</td></tr><tr><td>Change In Property Value</td><td>£9,000</td><td>£9,270</td><td>£17,505</td><td>£20,146</td><td>£21,355</td><td>£77,277</td></tr><tr><td>Net Return</td><td>£11,736</td><td>£12,178</td><td>£20,734</td><td>£23,704</td><td>£25,326</td><td>£93,678</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>