<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>£26,352</td><td>£26,879</td><td>£27,551</td><td>£28,240</td><td>£28,946</td><td>£137,968</td></tr><tr><td>Total Expenses</td><td>£19,513</td><td>£19,612</td><td>£19,722</td><td>£19,835</td><td>£19,948</td><td>£98,631</td></tr><tr><td>Profit Before Tax</td><td>£6,839</td><td>£7,267</td><td>£7,829</td><td>£8,405</td><td>£8,998</td><td>£39,337</td></tr><tr><td>Profit After Tax      </td><td>£5,539</td><td>£5,886</td><td>£6,341</td><td>£6,808</td><td>£7,288</td><td>£31,863</td></tr><tr><td>Change In Property Value</td><td>£7,500</td><td>£7,650</td><td>£15,606</td><td>£20,288</td><td>£23,432</td><td>£74,476</td></tr><tr><td>Net Return</td><td>£13,039</td><td>£13,536</td><td>£21,947</td><td>£27,096</td><td>£30,720</td><td>£106,339</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>3%</td><td>3%</td><td>3%</td><td>15%</td></tr><tr><td>Total Net Return (%)</td><td>6%</td><td>6%</td><td>10%</td><td>13%</td><td>14%</td><td>50%</td></tr></tbody></table></div></div></template></turbo-stream>