<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>£25,920</td><td>£26,309</td><td>£26,967</td><td>£27,641</td><td>£28,470</td><td>£135,306</td></tr><tr><td>Total Expenses</td><td>£19,967</td><td>£20,077</td><td>£20,209</td><td>£20,344</td><td>£20,493</td><td>£101,091</td></tr><tr><td>Profit Before Tax</td><td>£5,953</td><td>£6,232</td><td>£6,757</td><td>£7,296</td><td>£7,977</td><td>£34,215</td></tr><tr><td>Profit After Tax      </td><td>£4,822</td><td>£5,048</td><td>£5,473</td><td>£5,910</td><td>£6,461</td><td>£27,714</td></tr><tr><td>Change In Property Value</td><td>£10,800</td><td>£11,124</td><td>£21,006</td><td>£24,176</td><td>£25,626</td><td>£92,732</td></tr><tr><td>Net Return</td><td>£15,622</td><td>£16,172</td><td>£26,479</td><td>£30,086</td><td>£32,087</td><td>£120,446</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>