<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>£25,176</td><td>£25,554</td><td>£26,192</td><td>£26,847</td><td>£27,653</td><td>£131,422</td></tr><tr><td>Total Expenses</td><td>£20,299</td><td>£20,426</td><td>£20,574</td><td>£20,725</td><td>£20,888</td><td>£102,912</td></tr><tr><td>Profit Before Tax</td><td>£4,877</td><td>£5,127</td><td>£5,619</td><td>£6,123</td><td>£6,764</td><td>£28,510</td></tr><tr><td>Profit After Tax      </td><td>£3,950</td><td>£4,153</td><td>£4,551</td><td>£4,959</td><td>£5,479</td><td>£23,093</td></tr><tr><td>Change In Property Value</td><td>£8,750</td><td>£8,969</td><td>£16,547</td><td>£21,135</td><td>£24,324</td><td>£79,725</td></tr><tr><td>Net Return</td><td>£12,700</td><td>£13,122</td><td>£21,099</td><td>£26,094</td><td>£29,803</td><td>£102,818</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>4%</td><td>4%</td><td>5%</td><td>21%</td></tr><tr><td>Total Net Return (%)</td><td>11%</td><td>12%</td><td>19%</td><td>24%</td><td>27%</td><td>93%</td></tr></tbody></table></div></div></template></turbo-stream>