<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>£25,740</td><td>£26,126</td><td>£26,779</td><td>£27,449</td><td>£28,272</td><td>£134,366</td></tr><tr><td>Total Expenses</td><td>£19,651</td><td>£19,735</td><td>£19,843</td><td>£19,954</td><td>£20,079</td><td>£99,262</td></tr><tr><td>Profit Before Tax</td><td>£6,090</td><td>£6,391</td><td>£6,936</td><td>£7,495</td><td>£8,193</td><td>£35,104</td></tr><tr><td>Profit After Tax      </td><td>£4,932</td><td>£5,177</td><td>£5,618</td><td>£6,071</td><td>£6,636</td><td>£28,434</td></tr><tr><td>Change In Property Value</td><td>£11,400</td><td>£11,742</td><td>£22,173</td><td>£25,519</td><td>£27,050</td><td>£97,884</td></tr><tr><td>Net Return</td><td>£16,332</td><td>£16,919</td><td>£27,791</td><td>£31,589</td><td>£33,686</td><td>£126,318</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>5%</td><td>5%</td><td>5%</td><td>23%</td></tr><tr><td>Total Net Return (%)</td><td>13%</td><td>14%</td><td>23%</td><td>26%</td><td>28%</td><td>104%</td></tr></tbody></table></div></div></template></turbo-stream>