<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>£21,840</td><td>£22,168</td><td>£22,722</td><td>£23,290</td><td>£23,989</td><td>£114,008</td></tr><tr><td>Total Expenses</td><td>£16,770</td><td>£16,865</td><td>£16,978</td><td>£17,094</td><td>£17,221</td><td>£84,927</td></tr><tr><td>Profit Before Tax</td><td>£5,070</td><td>£5,303</td><td>£5,744</td><td>£6,196</td><td>£6,768</td><td>£29,081</td></tr><tr><td>Profit After Tax      </td><td>£4,106</td><td>£4,295</td><td>£4,653</td><td>£5,019</td><td>£5,482</td><td>£23,555</td></tr><tr><td>Change In Property Value</td><td>£7,500</td><td>£7,687</td><td>£14,183</td><td>£18,115</td><td>£20,849</td><td>£68,334</td></tr><tr><td>Net Return</td><td>£11,606</td><td>£11,983</td><td>£18,836</td><td>£23,134</td><td>£26,331</td><td>£91,890</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>5%</td><td>5%</td><td>5%</td><td>6%</td><td>25%</td></tr><tr><td>Total Net Return (%)</td><td>12%</td><td>13%</td><td>20%</td><td>25%</td><td>28%</td><td>98%</td></tr></tbody></table></div></div></template></turbo-stream>