<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>£29,424</td><td>£29,865</td><td>£30,612</td><td>£31,377</td><td>£32,319</td><td>£153,597</td></tr><tr><td>Total Expenses</td><td>£26,169</td><td>£26,259</td><td>£26,376</td><td>£26,497</td><td>£26,633</td><td>£131,934</td></tr><tr><td>Profit Before Tax</td><td>£3,255</td><td>£3,607</td><td>£4,236</td><td>£4,881</td><td>£5,685</td><td>£21,664</td></tr><tr><td>Profit After Tax      </td><td>£2,637</td><td>£2,921</td><td>£3,431</td><td>£3,953</td><td>£4,605</td><td>£17,548</td></tr><tr><td>Change In Property Value</td><td>£10,700</td><td>£10,914</td><td>£22,265</td><td>£28,944</td><td>£30,391</td><td>£103,214</td></tr><tr><td>Net Return</td><td>£13,337</td><td>£13,835</td><td>£25,695</td><td>£32,897</td><td>£34,996</td><td>£120,761</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>2%</td><td>2%</td><td>2%</td><td>3%</td><td>10%</td></tr><tr><td>Total Net Return (%)</td><td>8%</td><td>8%</td><td>15%</td><td>19%</td><td>20%</td><td>69%</td></tr></tbody></table></div></div></template></turbo-stream>