<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>£22,572</td><td>£22,911</td><td>£23,483</td><td>£24,070</td><td>£24,793</td><td>£117,829</td></tr><tr><td>Total Expenses</td><td>£17,429</td><td>£17,509</td><td>£17,609</td><td>£17,712</td><td>£17,827</td><td>£88,087</td></tr><tr><td>Profit Before Tax</td><td>£5,143</td><td>£5,401</td><td>£5,874</td><td>£6,358</td><td>£6,966</td><td>£29,742</td></tr><tr><td>Profit After Tax      </td><td>£4,166</td><td>£4,375</td><td>£4,758</td><td>£5,150</td><td>£5,642</td><td>£24,091</td></tr><tr><td>Change In Property Value</td><td>£9,960</td><td>£10,259</td><td>£19,372</td><td>£22,295</td><td>£23,633</td><td>£85,519</td></tr><tr><td>Net Return</td><td>£14,126</td><td>£14,634</td><td>£24,130</td><td>£27,446</td><td>£29,275</td><td>£109,611</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>5%</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>