<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>£25,236</td><td>£25,615</td><td>£26,255</td><td>£26,911</td><td>£27,719</td><td>£131,735</td></tr><tr><td>Total Expenses</td><td>£20,282</td><td>£20,332</td><td>£20,406</td><td>£20,483</td><td>£20,574</td><td>£102,077</td></tr><tr><td>Profit Before Tax</td><td>£4,954</td><td>£5,283</td><td>£5,849</td><td>£6,428</td><td>£7,144</td><td>£29,658</td></tr><tr><td>Profit After Tax      </td><td>£4,013</td><td>£4,279</td><td>£4,737</td><td>£5,207</td><td>£5,787</td><td>£24,023</td></tr><tr><td>Change In Property Value</td><td>£10,875</td><td>£11,147</td><td>£20,566</td><td>£26,267</td><td>£30,231</td><td>£99,087</td></tr><tr><td>Net Return</td><td>£14,888</td><td>£15,426</td><td>£25,303</td><td>£31,474</td><td>£36,018</td><td>£123,109</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>3%</td><td>4%</td><td>4%</td><td>17%</td></tr><tr><td>Total Net Return (%)</td><td>11%</td><td>11%</td><td>18%</td><td>22%</td><td>26%</td><td>87%</td></tr></tbody></table></div></div></template></turbo-stream>