<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>£20,412</td><td>£20,718</td><td>£21,236</td><td>£21,767</td><td>£22,420</td><td>£106,553</td></tr><tr><td>Total Expenses</td><td>£15,954</td><td>£16,031</td><td>£16,125</td><td>£16,222</td><td>£16,330</td><td>£80,663</td></tr><tr><td>Profit Before Tax</td><td>£4,458</td><td>£4,688</td><td>£5,111</td><td>£5,545</td><td>£6,090</td><td>£25,891</td></tr><tr><td>Profit After Tax      </td><td>£3,611</td><td>£3,797</td><td>£4,140</td><td>£4,491</td><td>£4,933</td><td>£20,971</td></tr><tr><td>Change In Property Value</td><td>£9,008</td><td>£9,278</td><td>£17,520</td><td>£20,164</td><td>£21,374</td><td>£77,344</td></tr><tr><td>Net Return</td><td>£12,619</td><td>£13,075</td><td>£21,660</td><td>£24,655</td><td>£26,306</td><td>£98,315</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>