<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>£24,840</td><td>£25,213</td><td>£25,843</td><td>£26,489</td><td>£27,284</td><td>£129,668</td></tr><tr><td>Total Expenses</td><td>£19,156</td><td>£19,262</td><td>£19,389</td><td>£19,519</td><td>£19,662</td><td>£96,988</td></tr><tr><td>Profit Before Tax</td><td>£5,684</td><td>£5,951</td><td>£6,454</td><td>£6,970</td><td>£7,622</td><td>£32,681</td></tr><tr><td>Profit After Tax      </td><td>£4,604</td><td>£4,820</td><td>£5,228</td><td>£5,646</td><td>£6,173</td><td>£26,471</td></tr><tr><td>Change In Property Value</td><td>£10,350</td><td>£10,661</td><td>£20,131</td><td>£23,168</td><td>£24,559</td><td>£88,868</td></tr><tr><td>Net Return</td><td>£14,954</td><td>£15,481</td><td>£25,358</td><td>£28,814</td><td>£30,732</td><td>£115,339</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>106%</td></tr></tbody></table></div></div></template></turbo-stream>