<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>£19,969</td><td>£20,056</td><td>£20,154</td><td>£20,255</td><td>£20,357</td><td>£100,792</td></tr><tr><td>Profit Before Tax</td><td>£5,855</td><td>£6,285</td><td>£6,845</td><td>£7,419</td><td>£8,009</td><td>£34,412</td></tr><tr><td>Profit After Tax      </td><td>£4,742</td><td>£5,090</td><td>£5,544</td><td>£6,009</td><td>£6,487</td><td>£27,873</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>£12,742</td><td>£13,250</td><td>£22,191</td><td>£27,650</td><td>£31,482</td><td>£107,315</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>2%</td><td>2%</td><td>3%</td><td>3%</td><td>12%</td></tr><tr><td>Total Net Return (%)</td><td>6%</td><td>6%</td><td>10%</td><td>12%</td><td>14%</td><td>46%</td></tr></tbody></table></div></div></template></turbo-stream>