<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>£25,644</td><td>£26,029</td><td>£26,679</td><td>£27,346</td><td>£28,167</td><td>£133,865</td></tr><tr><td>Total Expenses</td><td>£19,235</td><td>£19,344</td><td>£19,475</td><td>£19,609</td><td>£19,756</td><td>£97,420</td></tr><tr><td>Profit Before Tax</td><td>£6,409</td><td>£6,685</td><td>£7,204</td><td>£7,737</td><td>£8,410</td><td>£36,446</td></tr><tr><td>Profit After Tax      </td><td>£5,191</td><td>£5,414</td><td>£5,836</td><td>£6,267</td><td>£6,812</td><td>£29,521</td></tr><tr><td>Change In Property Value</td><td>£8,574</td><td>£8,788</td><td>£16,214</td><td>£20,709</td><td>£23,835</td><td>£78,120</td></tr><tr><td>Net Return</td><td>£13,765</td><td>£14,203</td><td>£22,050</td><td>£26,977</td><td>£30,647</td><td>£107,641</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>5%</td><td>5%</td><td>6%</td><td>6%</td><td>27%</td></tr><tr><td>Total Net Return (%)</td><td>13%</td><td>13%</td><td>20%</td><td>25%</td><td>28%</td><td>99%</td></tr></tbody></table></div></div></template></turbo-stream>