<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>£19,951</td><td>£20,002</td><td>£20,078</td><td>£20,157</td><td>£20,250</td><td>£100,438</td></tr><tr><td>Profit Before Tax</td><td>£5,945</td><td>£6,283</td><td>£6,863</td><td>£7,458</td><td>£8,193</td><td>£34,742</td></tr><tr><td>Profit After Tax      </td><td>£4,815</td><td>£5,089</td><td>£5,559</td><td>£6,041</td><td>£6,637</td><td>£28,141</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>£17,565</td><td>£18,221</td><td>£30,358</td><td>£34,582</td><td>£36,890</td><td>£137,617</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>4%</td><td>4%</td><td>5%</td><td>21%</td></tr><tr><td>Total Net Return (%)</td><td>13%</td><td>13%</td><td>22%</td><td>25%</td><td>27%</td><td>100%</td></tr></tbody></table></div></div></template></turbo-stream>