<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>£25,560</td><td>£25,943</td><td>£26,592</td><td>£27,257</td><td>£28,074</td><td>£133,427</td></tr><tr><td>Total Expenses</td><td>£19,499</td><td>£19,608</td><td>£19,738</td><td>£19,872</td><td>£20,019</td><td>£98,736</td></tr><tr><td>Profit Before Tax</td><td>£6,061</td><td>£6,335</td><td>£6,854</td><td>£7,385</td><td>£8,056</td><td>£34,690</td></tr><tr><td>Profit After Tax      </td><td>£4,909</td><td>£5,132</td><td>£5,551</td><td>£5,982</td><td>£6,525</td><td>£28,099</td></tr><tr><td>Change In Property Value</td><td>£5,250</td><td>£5,329</td><td>£12,620</td><td>£16,794</td><td>£19,500</td><td>£59,493</td></tr><tr><td>Net Return</td><td>£10,159</td><td>£10,461</td><td>£18,172</td><td>£22,776</td><td>£26,025</td><td>£87,592</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>5%</td><td>5%</td><td>5%</td><td>6%</td><td>25%</td></tr><tr><td>Total Net Return (%)</td><td>9%</td><td>9%</td><td>16%</td><td>21%</td><td>23%</td><td>79%</td></tr></tbody></table></div></div></template></turbo-stream>