<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>£20,160</td><td>£20,462</td><td>£20,974</td><td>£21,498</td><td>£22,143</td><td>£105,238</td></tr><tr><td>Total Expenses</td><td>£16,514</td><td>£16,590</td><td>£16,684</td><td>£16,780</td><td>£16,887</td><td>£83,455</td></tr><tr><td>Profit Before Tax</td><td>£3,646</td><td>£3,873</td><td>£4,290</td><td>£4,718</td><td>£5,256</td><td>£21,783</td></tr><tr><td>Profit After Tax      </td><td>£2,954</td><td>£3,137</td><td>£3,475</td><td>£3,822</td><td>£4,257</td><td>£17,644</td></tr><tr><td>Change In Property Value</td><td>£9,450</td><td>£9,734</td><td>£18,380</td><td>£21,154</td><td>£22,423</td><td>£81,140</td></tr><tr><td>Net Return</td><td>£12,404</td><td>£12,870</td><td>£21,855</td><td>£24,975</td><td>£26,680</td><td>£98,784</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>4%</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>