<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>£25,284</td><td>£25,663</td><td>£26,305</td><td>£26,962</td><td>£27,771</td><td>£131,986</td></tr><tr><td>Total Expenses</td><td>£19,494</td><td>£19,543</td><td>£19,618</td><td>£19,695</td><td>£19,786</td><td>£98,135</td></tr><tr><td>Profit Before Tax</td><td>£5,790</td><td>£6,120</td><td>£6,687</td><td>£7,268</td><td>£7,985</td><td>£33,851</td></tr><tr><td>Profit After Tax      </td><td>£4,690</td><td>£4,957</td><td>£5,416</td><td>£5,887</td><td>£6,468</td><td>£27,419</td></tr><tr><td>Change In Property Value</td><td>£12,450</td><td>£12,824</td><td>£24,215</td><td>£27,869</td><td>£29,541</td><td>£106,899</td></tr><tr><td>Net Return</td><td>£17,140</td><td>£17,781</td><td>£29,632</td><td>£33,756</td><td>£36,009</td><td>£134,319</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>