<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>£25,704</td><td>£26,090</td><td>£26,742</td><td>£27,410</td><td>£28,233</td><td>£134,178</td></tr><tr><td>Total Expenses</td><td>£19,337</td><td>£19,387</td><td>£19,463</td><td>£19,541</td><td>£19,634</td><td>£97,362</td></tr><tr><td>Profit Before Tax</td><td>£6,367</td><td>£6,702</td><td>£7,279</td><td>£7,869</td><td>£8,599</td><td>£36,816</td></tr><tr><td>Profit After Tax      </td><td>£5,157</td><td>£5,429</td><td>£5,896</td><td>£6,374</td><td>£6,965</td><td>£29,821</td></tr><tr><td>Change In Property Value</td><td>£10,250</td><td>£10,506</td><td>£19,384</td><td>£24,758</td><td>£28,494</td><td>£93,392</td></tr><tr><td>Net Return</td><td>£15,407</td><td>£15,935</td><td>£25,280</td><td>£31,132</td><td>£35,459</td><td>£123,213</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>4%</td><td>5%</td><td>5%</td><td>23%</td></tr><tr><td>Total Net Return (%)</td><td>12%</td><td>12%</td><td>19%</td><td>24%</td><td>27%</td><td>93%</td></tr></tbody></table></div></div></template></turbo-stream>