<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>£24,360</td><td>£24,725</td><td>£25,344</td><td>£25,977</td><td>£26,756</td><td>£127,163</td></tr><tr><td>Total Expenses</td><td>£19,600</td><td>£19,648</td><td>£19,720</td><td>£19,794</td><td>£19,883</td><td>£98,645</td></tr><tr><td>Profit Before Tax</td><td>£4,761</td><td>£5,078</td><td>£5,623</td><td>£6,183</td><td>£6,873</td><td>£28,518</td></tr><tr><td>Profit After Tax      </td><td>£3,856</td><td>£4,113</td><td>£4,555</td><td>£5,008</td><td>£5,567</td><td>£23,100</td></tr><tr><td>Change In Property Value</td><td>£10,500</td><td>£10,763</td><td>£19,857</td><td>£25,362</td><td>£29,189</td><td>£95,670</td></tr><tr><td>Net Return</td><td>£14,356</td><td>£14,876</td><td>£24,412</td><td>£30,370</td><td>£34,756</td><td>£118,769</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>88%</td></tr></tbody></table></div></div></template></turbo-stream>