<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>£19,411</td><td>£19,485</td><td>£19,572</td><td>£19,660</td><td>£19,750</td><td>£97,878</td></tr><tr><td>Profit Before Tax</td><td>£6,413</td><td>£6,855</td><td>£7,427</td><td>£8,014</td><td>£8,616</td><td>£37,325</td></tr><tr><td>Profit After Tax      </td><td>£5,194</td><td>£5,553</td><td>£6,016</td><td>£6,491</td><td>£6,979</td><td>£30,234</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>£13,194</td><td>£13,713</td><td>£22,663</td><td>£28,132</td><td>£31,974</td><td>£109,675</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>2%</td><td>3%</td><td>3%</td><td>3%</td><td>13%</td></tr><tr><td>Total Net Return (%)</td><td>6%</td><td>6%</td><td>10%</td><td>12%</td><td>14%</td><td>47%</td></tr></tbody></table></div></div></template></turbo-stream>