<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>£20,064</td><td>£20,365</td><td>£20,874</td><td>£21,396</td><td>£22,038</td><td>£104,737</td></tr><tr><td>Total Expenses</td><td>£15,711</td><td>£15,787</td><td>£15,880</td><td>£15,977</td><td>£16,083</td><td>£79,438</td></tr><tr><td>Profit Before Tax</td><td>£4,353</td><td>£4,578</td><td>£4,994</td><td>£5,419</td><td>£5,954</td><td>£25,299</td></tr><tr><td>Profit After Tax      </td><td>£3,526</td><td>£3,708</td><td>£4,045</td><td>£4,390</td><td>£4,823</td><td>£20,492</td></tr><tr><td>Change In Property Value</td><td>£8,850</td><td>£9,116</td><td>£17,213</td><td>£19,811</td><td>£20,999</td><td>£75,989</td></tr><tr><td>Net Return</td><td>£12,376</td><td>£12,824</td><td>£21,258</td><td>£24,200</td><td>£25,822</td><td>£96,481</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>