<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>£28,080</td><td>£28,501</td><td>£29,214</td><td>£29,944</td><td>£30,842</td><td>£146,581</td></tr><tr><td>Total Expenses</td><td>£21,162</td><td>£21,215</td><td>£21,297</td><td>£21,381</td><td>£21,482</td><td>£106,538</td></tr><tr><td>Profit Before Tax</td><td>£6,918</td><td>£7,286</td><td>£7,916</td><td>£8,563</td><td>£9,361</td><td>£40,044</td></tr><tr><td>Profit After Tax      </td><td>£5,604</td><td>£5,902</td><td>£6,412</td><td>£6,936</td><td>£7,582</td><td>£32,435</td></tr><tr><td>Change In Property Value</td><td>£13,500</td><td>£13,905</td><td>£26,257</td><td>£30,220</td><td>£32,033</td><td>£115,915</td></tr><tr><td>Net Return</td><td>£19,104</td><td>£19,807</td><td>£32,670</td><td>£37,156</td><td>£39,615</td><td>£148,350</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>22%</td></tr><tr><td>Total Net Return (%)</td><td>13%</td><td>14%</td><td>22%</td><td>25%</td><td>27%</td><td>102%</td></tr></tbody></table></div></div></template></turbo-stream>