<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>£20,400</td><td>£20,706</td><td>£21,224</td><td>£21,754</td><td>£22,407</td><td>£106,491</td></tr><tr><td>Total Expenses</td><td>£16,030</td><td>£16,072</td><td>£16,134</td><td>£16,198</td><td>£16,274</td><td>£80,707</td></tr><tr><td>Profit Before Tax</td><td>£4,371</td><td>£4,634</td><td>£5,090</td><td>£5,556</td><td>£6,133</td><td>£25,783</td></tr><tr><td>Profit After Tax      </td><td>£3,540</td><td>£3,754</td><td>£4,123</td><td>£4,500</td><td>£4,968</td><td>£20,885</td></tr><tr><td>Change In Property Value</td><td>£6,800</td><td>£6,936</td><td>£14,149</td><td>£18,394</td><td>£19,314</td><td>£65,594</td></tr><tr><td>Net Return</td><td>£10,340</td><td>£10,690</td><td>£18,272</td><td>£22,895</td><td>£24,282</td><td>£86,478</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>4%</td><td>4%</td><td>5%</td><td>19%</td></tr><tr><td>Total Net Return (%)</td><td>10%</td><td>10%</td><td>17%</td><td>21%</td><td>23%</td><td>80%</td></tr></tbody></table></div></div></template></turbo-stream>