<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>£24,492</td><td>£24,859</td><td>£25,481</td><td>£26,118</td><td>£26,901</td><td>£127,852</td></tr><tr><td>Total Expenses</td><td>£20,121</td><td>£20,203</td><td>£20,308</td><td>£20,416</td><td>£20,537</td><td>£101,586</td></tr><tr><td>Profit Before Tax</td><td>£4,371</td><td>£4,656</td><td>£5,172</td><td>£5,702</td><td>£6,364</td><td>£26,266</td></tr><tr><td>Profit After Tax      </td><td>£3,541</td><td>£3,771</td><td>£4,190</td><td>£4,618</td><td>£5,155</td><td>£21,275</td></tr><tr><td>Change In Property Value</td><td>£11,850</td><td>£12,205</td><td>£23,048</td><td>£26,526</td><td>£28,117</td><td>£101,746</td></tr><tr><td>Net Return</td><td>£15,391</td><td>£15,977</td><td>£27,237</td><td>£31,144</td><td>£33,273</td><td>£123,022</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>3%</td><td>4%</td><td>4%</td><td>17%</td></tr><tr><td>Total Net Return (%)</td><td>12%</td><td>13%</td><td>21%</td><td>25%</td><td>26%</td><td>97%</td></tr></tbody></table></div></div></template></turbo-stream>