<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>£26,604</td><td>£27,003</td><td>£27,678</td><td>£28,370</td><td>£29,221</td><td>£138,876</td></tr><tr><td>Total Expenses</td><td>£22,006</td><td>£22,057</td><td>£22,136</td><td>£22,216</td><td>£22,312</td><td>£110,727</td></tr><tr><td>Profit Before Tax</td><td>£4,598</td><td>£4,946</td><td>£5,542</td><td>£6,154</td><td>£6,910</td><td>£28,150</td></tr><tr><td>Profit After Tax      </td><td>£3,724</td><td>£4,006</td><td>£4,489</td><td>£4,985</td><td>£5,597</td><td>£22,801</td></tr><tr><td>Change In Property Value</td><td>£16,625</td><td>£17,207</td><td>£27,986</td><td>£32,209</td><td>£34,142</td><td>£128,168</td></tr><tr><td>Net Return</td><td>£20,349</td><td>£21,213</td><td>£32,475</td><td>£37,194</td><td>£39,738</td><td>£150,970</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>3%</td><td>3%</td><td>3%</td><td>4%</td><td>15%</td></tr><tr><td>Total Net Return (%)</td><td>13%</td><td>14%</td><td>21%</td><td>24%</td><td>26%</td><td>98%</td></tr></tbody></table></div></div></template></turbo-stream>