<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>£26,616</td><td>£27,015</td><td>£27,691</td><td>£28,383</td><td>£29,234</td><td>£138,939</td></tr><tr><td>Total Expenses</td><td>£21,610</td><td>£21,662</td><td>£21,740</td><td>£21,820</td><td>£21,916</td><td>£108,749</td></tr><tr><td>Profit Before Tax</td><td>£5,006</td><td>£5,353</td><td>£5,950</td><td>£6,563</td><td>£7,318</td><td>£30,190</td></tr><tr><td>Profit After Tax      </td><td>£4,054</td><td>£4,336</td><td>£4,820</td><td>£5,316</td><td>£5,928</td><td>£24,454</td></tr><tr><td>Change In Property Value</td><td>£6,975</td><td>£7,080</td><td>£16,767</td><td>£22,312</td><td>£25,907</td><td>£79,040</td></tr><tr><td>Net Return</td><td>£11,029</td><td>£11,416</td><td>£21,587</td><td>£27,628</td><td>£31,834</td><td>£103,494</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>3%</td><td>4%</td><td>4%</td><td>16%</td></tr><tr><td>Total Net Return (%)</td><td>7%</td><td>8%</td><td>14%</td><td>18%</td><td>21%</td><td>68%</td></tr></tbody></table></div></div></template></turbo-stream>