<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>£23,256</td><td>£23,605</td><td>£24,195</td><td>£24,800</td><td>£25,544</td><td>£121,399</td></tr><tr><td>Total Expenses</td><td>£19,204</td><td>£19,285</td><td>£19,387</td><td>£19,491</td><td>£19,608</td><td>£96,974</td></tr><tr><td>Profit Before Tax</td><td>£4,052</td><td>£4,320</td><td>£4,808</td><td>£5,309</td><td>£5,936</td><td>£24,426</td></tr><tr><td>Profit After Tax      </td><td>£3,282</td><td>£3,499</td><td>£3,895</td><td>£4,300</td><td>£4,808</td><td>£19,785</td></tr><tr><td>Change In Property Value</td><td>£11,250</td><td>£11,588</td><td>£21,881</td><td>£25,183</td><td>£26,694</td><td>£96,596</td></tr><tr><td>Net Return</td><td>£14,532</td><td>£15,087</td><td>£25,776</td><td>£29,483</td><td>£31,502</td><td>£116,381</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>13%</td><td>22%</td><td>25%</td><td>26%</td><td>97%</td></tr></tbody></table></div></div></template></turbo-stream>