<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>£25,320</td><td>£25,700</td><td>£26,342</td><td>£27,001</td><td>£27,811</td><td>£132,174</td></tr><tr><td>Total Expenses</td><td>£19,607</td><td>£19,715</td><td>£19,844</td><td>£19,976</td><td>£20,122</td><td>£99,264</td></tr><tr><td>Profit Before Tax</td><td>£5,713</td><td>£5,985</td><td>£6,498</td><td>£7,024</td><td>£7,689</td><td>£32,910</td></tr><tr><td>Profit After Tax      </td><td>£4,628</td><td>£4,848</td><td>£5,264</td><td>£5,690</td><td>£6,228</td><td>£26,657</td></tr><tr><td>Change In Property Value</td><td>£10,619</td><td>£10,937</td><td>£20,653</td><td>£23,770</td><td>£25,196</td><td>£91,174</td></tr><tr><td>Net Return</td><td>£15,246</td><td>£15,785</td><td>£25,916</td><td>£29,459</td><td>£31,424</td><td>£117,830</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>5%</td><td>5%</td><td>6%</td><td>24%</td></tr><tr><td>Total Net Return (%)</td><td>14%</td><td>14%</td><td>23%</td><td>26%</td><td>28%</td><td>105%</td></tr></tbody></table></div></div></template></turbo-stream>