<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>£24,996</td><td>£25,496</td><td>£26,133</td><td>£26,787</td><td>£27,456</td><td>£130,868</td></tr><tr><td>Total Expenses</td><td>£18,386</td><td>£18,482</td><td>£18,589</td><td>£18,698</td><td>£18,807</td><td>£92,961</td></tr><tr><td>Profit Before Tax</td><td>£6,610</td><td>£7,014</td><td>£7,545</td><td>£8,089</td><td>£8,649</td><td>£37,907</td></tr><tr><td>Profit After Tax      </td><td>£5,354</td><td>£5,681</td><td>£6,111</td><td>£6,552</td><td>£7,006</td><td>£30,705</td></tr><tr><td>Change In Property Value</td><td>£10,500</td><td>£10,815</td><td>£18,566</td><td>£23,393</td><td>£24,796</td><td>£88,070</td></tr><tr><td>Net Return</td><td>£15,854</td><td>£16,496</td><td>£24,677</td><td>£29,945</td><td>£31,802</td><td>£118,775</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>5%</td><td>5%</td><td>6%</td><td>6%</td><td>27%</td></tr><tr><td>Total Net Return (%)</td><td>14%</td><td>15%</td><td>22%</td><td>26%</td><td>28%</td><td>105%</td></tr></tbody></table></div></div></template></turbo-stream>