<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>£19,200</td><td>£19,584</td><td>£20,074</td><td>£20,575</td><td>£21,090</td><td>£100,523</td></tr><tr><td>Total Expenses</td><td>£15,910</td><td>£15,959</td><td>£16,019</td><td>£16,080</td><td>£16,142</td><td>£80,111</td></tr><tr><td>Profit Before Tax</td><td>£3,291</td><td>£3,625</td><td>£4,054</td><td>£4,495</td><td>£4,947</td><td>£20,412</td></tr><tr><td>Profit After Tax      </td><td>£2,665</td><td>£2,936</td><td>£3,284</td><td>£3,641</td><td>£4,007</td><td>£16,534</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>£21,245</td><td>£67,525</td></tr><tr><td>Net Return</td><td>£9,465</td><td>£9,872</td><td>£17,434</td><td>£22,035</td><td>£25,253</td><td>£84,059</td></tr><tr><td>Return From Rental Income (%)</td><td>1%</td><td>2%</td><td>2%</td><td>2%</td><td>2%</td><td>9%</td></tr><tr><td>Total Net Return (%)</td><td>5%</td><td>5%</td><td>9%</td><td>12%</td><td>13%</td><td>45%</td></tr></tbody></table></div></div></template></turbo-stream>