<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>£24,480</td><td>£24,847</td><td>£25,468</td><td>£26,105</td><td>£26,888</td><td>£127,789</td></tr><tr><td>Total Expenses</td><td>£18,729</td><td>£18,812</td><td>£18,917</td><td>£19,024</td><td>£19,145</td><td>£94,627</td></tr><tr><td>Profit Before Tax</td><td>£5,751</td><td>£6,035</td><td>£6,552</td><td>£7,081</td><td>£7,743</td><td>£33,162</td></tr><tr><td>Profit After Tax      </td><td>£4,658</td><td>£4,889</td><td>£5,307</td><td>£5,735</td><td>£6,272</td><td>£26,861</td></tr><tr><td>Change In Property Value</td><td>£10,799</td><td>£11,122</td><td>£21,003</td><td>£24,172</td><td>£25,623</td><td>£92,719</td></tr><tr><td>Net Return</td><td>£15,457</td><td>£16,011</td><td>£26,310</td><td>£29,908</td><td>£31,895</td><td>£119,580</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>14%</td><td>14%</td><td>23%</td><td>26%</td><td>28%</td><td>104%</td></tr></tbody></table></div></div></template></turbo-stream>