<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>£25,824</td><td>£26,340</td><td>£26,999</td><td>£27,674</td><td>£28,366</td><td>£135,203</td></tr><tr><td>Total Expenses</td><td>£20,920</td><td>£21,029</td><td>£21,148</td><td>£21,269</td><td>£21,391</td><td>£105,757</td></tr><tr><td>Profit Before Tax</td><td>£4,904</td><td>£5,312</td><td>£5,851</td><td>£6,405</td><td>£6,975</td><td>£29,446</td></tr><tr><td>Profit After Tax      </td><td>£3,972</td><td>£4,302</td><td>£4,740</td><td>£5,188</td><td>£5,649</td><td>£23,851</td></tr><tr><td>Change In Property Value</td><td>£8,000</td><td>£8,160</td><td>£16,646</td><td>£21,640</td><td>£24,995</td><td>£79,441</td></tr><tr><td>Net Return</td><td>£11,972</td><td>£12,462</td><td>£21,386</td><td>£26,828</td><td>£30,644</td><td>£103,292</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>2%</td><td>2%</td><td>2%</td><td>2%</td><td>10%</td></tr><tr><td>Total Net Return (%)</td><td>5%</td><td>5%</td><td>9%</td><td>12%</td><td>13%</td><td>45%</td></tr></tbody></table></div></div></template></turbo-stream>