<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>£23,332</td><td>£23,496</td><td>£23,667</td><td>£23,842</td><td>£24,015</td><td>£118,352</td></tr><tr><td>Profit Before Tax</td><td>£2,492</td><td>£2,844</td><td>£3,332</td><td>£3,832</td><td>£4,351</td><td>£16,851</td></tr><tr><td>Profit After Tax      </td><td>£2,018</td><td>£2,304</td><td>£2,699</td><td>£3,104</td><td>£3,524</td><td>£13,650</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>£10,018</td><td>£10,464</td><td>£19,345</td><td>£24,745</td><td>£28,519</td><td>£93,091</td></tr><tr><td>Return From Rental Income (%)</td><td>1%</td><td>1%</td><td>1%</td><td>1%</td><td>2%</td><td>6%</td></tr><tr><td>Total Net Return (%)</td><td>4%</td><td>5%</td><td>8%</td><td>11%</td><td>12%</td><td>40%</td></tr></tbody></table></div></div></template></turbo-stream>