<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>£26,136</td><td>£26,528</td><td>£27,191</td><td>£27,871</td><td>£28,707</td><td>£136,433</td></tr><tr><td>Total Expenses</td><td>£18,587</td><td>£18,638</td><td>£18,715</td><td>£18,794</td><td>£18,888</td><td>£93,620</td></tr><tr><td>Profit Before Tax</td><td>£7,549</td><td>£7,890</td><td>£8,477</td><td>£9,077</td><td>£9,819</td><td>£42,813</td></tr><tr><td>Profit After Tax      </td><td>£6,115</td><td>£6,391</td><td>£6,866</td><td>£7,353</td><td>£7,954</td><td>£34,679</td></tr><tr><td>Change In Property Value</td><td>£7,800</td><td>£7,956</td><td>£16,230</td><td>£21,099</td><td>£22,154</td><td>£75,240</td></tr><tr><td>Net Return</td><td>£13,915</td><td>£14,347</td><td>£23,096</td><td>£28,452</td><td>£30,108</td><td>£109,918</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>5%</td><td>5%</td><td>6%</td><td>6%</td><td>28%</td></tr><tr><td>Total Net Return (%)</td><td>11%</td><td>11%</td><td>18%</td><td>23%</td><td>24%</td><td>88%</td></tr></tbody></table></div></div></template></turbo-stream>