<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>£27,000</td><td>£27,405</td><td>£28,090</td><td>£28,792</td><td>£29,656</td><td>£140,944</td></tr><tr><td>Total Expenses</td><td>£22,554</td><td>£22,640</td><td>£22,752</td><td>£22,866</td><td>£22,995</td><td>£113,806</td></tr><tr><td>Profit Before Tax</td><td>£4,446</td><td>£4,765</td><td>£5,338</td><td>£5,927</td><td>£6,661</td><td>£27,137</td></tr><tr><td>Profit After Tax      </td><td>£3,601</td><td>£3,859</td><td>£4,324</td><td>£4,801</td><td>£5,396</td><td>£21,981</td></tr><tr><td>Change In Property Value</td><td>£4,500</td><td>£4,545</td><td>£13,771</td><td>£18,913</td><td>£22,128</td><td>£63,857</td></tr><tr><td>Net Return</td><td>£8,101</td><td>£8,404</td><td>£18,095</td><td>£23,713</td><td>£27,523</td><td>£85,838</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>3%</td><td>3%</td><td>3%</td><td>4%</td><td>15%</td></tr><tr><td>Total Net Return (%)</td><td>6%</td><td>6%</td><td>12%</td><td>16%</td><td>19%</td><td>59%</td></tr></tbody></table></div></div></template></turbo-stream>