<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>£25,896</td><td>£26,284</td><td>£26,942</td><td>£27,615</td><td>£28,444</td><td>£135,181</td></tr><tr><td>Total Expenses</td><td>£21,451</td><td>£21,536</td><td>£21,645</td><td>£21,756</td><td>£21,882</td><td>£108,271</td></tr><tr><td>Profit Before Tax</td><td>£4,445</td><td>£4,748</td><td>£5,297</td><td>£5,859</td><td>£6,562</td><td>£26,910</td></tr><tr><td>Profit After Tax      </td><td>£3,600</td><td>£3,846</td><td>£4,290</td><td>£4,746</td><td>£5,315</td><td>£21,797</td></tr><tr><td>Change In Property Value</td><td>£12,750</td><td>£13,133</td><td>£24,799</td><td>£28,541</td><td>£30,253</td><td>£109,475</td></tr><tr><td>Net Return</td><td>£16,350</td><td>£16,978</td><td>£29,089</td><td>£33,287</td><td>£35,568</td><td>£131,272</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>3%</td><td>3%</td><td>4%</td><td>16%</td></tr><tr><td>Total Net Return (%)</td><td>12%</td><td>12%</td><td>21%</td><td>24%</td><td>26%</td><td>96%</td></tr></tbody></table></div></div></template></turbo-stream>