<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>£25,740</td><td>£26,126</td><td>£26,779</td><td>£27,449</td><td>£28,272</td><td>£134,366</td></tr><tr><td>Total Expenses</td><td>£19,303</td><td>£19,413</td><td>£19,544</td><td>£19,678</td><td>£19,826</td><td>£97,765</td></tr><tr><td>Profit Before Tax</td><td>£6,437</td><td>£6,713</td><td>£7,235</td><td>£7,770</td><td>£8,446</td><td>£36,601</td></tr><tr><td>Profit After Tax      </td><td>£5,214</td><td>£5,438</td><td>£5,861</td><td>£6,294</td><td>£6,841</td><td>£29,647</td></tr><tr><td>Change In Property Value</td><td>£8,605</td><td>£8,820</td><td>£16,272</td><td>£20,783</td><td>£23,920</td><td>£78,399</td></tr><tr><td>Net Return</td><td>£13,818</td><td>£14,257</td><td>£22,133</td><td>£27,077</td><td>£30,761</td><td>£108,046</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>