<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>£28,992</td><td>£29,427</td><td>£30,163</td><td>£30,917</td><td>£31,844</td><td>£151,342</td></tr><tr><td>Total Expenses</td><td>£23,235</td><td>£23,290</td><td>£23,374</td><td>£23,460</td><td>£23,564</td><td>£116,923</td></tr><tr><td>Profit Before Tax</td><td>£5,757</td><td>£6,137</td><td>£6,789</td><td>£7,456</td><td>£8,280</td><td>£34,420</td></tr><tr><td>Profit After Tax      </td><td>£4,663</td><td>£4,971</td><td>£5,499</td><td>£6,040</td><td>£6,707</td><td>£27,880</td></tr><tr><td>Change In Property Value</td><td>£14,999</td><td>£15,448</td><td>£29,172</td><td>£33,574</td><td>£35,589</td><td>£128,781</td></tr><tr><td>Net Return</td><td>£19,662</td><td>£20,420</td><td>£34,671</td><td>£39,614</td><td>£42,296</td><td>£156,661</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>12%</td><td>12%</td><td>21%</td><td>24%</td><td>26%</td><td>96%</td></tr></tbody></table></div></div></template></turbo-stream>