<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>£26,472</td><td>£27,001</td><td>£27,676</td><td>£28,368</td><td>£29,078</td><td>£138,596</td></tr><tr><td>Total Expenses</td><td>£19,714</td><td>£19,785</td><td>£19,870</td><td>£19,957</td><td>£20,045</td><td>£99,370</td></tr><tr><td>Profit Before Tax</td><td>£6,758</td><td>£7,216</td><td>£7,807</td><td>£8,412</td><td>£9,033</td><td>£39,226</td></tr><tr><td>Profit After Tax      </td><td>£5,474</td><td>£5,845</td><td>£6,323</td><td>£6,814</td><td>£7,317</td><td>£31,773</td></tr><tr><td>Change In Property Value</td><td>£8,200</td><td>£8,364</td><td>£17,062</td><td>£22,181</td><td>£25,619</td><td>£81,426</td></tr><tr><td>Net Return</td><td>£13,674</td><td>£14,209</td><td>£23,386</td><td>£28,995</td><td>£32,936</td><td>£113,200</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>