<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>£25,476</td><td>£25,858</td><td>£26,505</td><td>£27,167</td><td>£27,982</td><td>£132,988</td></tr><tr><td>Total Expenses</td><td>£19,482</td><td>£19,590</td><td>£19,720</td><td>£19,853</td><td>£20,000</td><td>£98,646</td></tr><tr><td>Profit Before Tax</td><td>£5,994</td><td>£6,268</td><td>£6,784</td><td>£7,314</td><td>£7,982</td><td>£34,343</td></tr><tr><td>Profit After Tax      </td><td>£4,855</td><td>£5,077</td><td>£5,495</td><td>£5,924</td><td>£6,466</td><td>£27,817</td></tr><tr><td>Change In Property Value</td><td>£8,750</td><td>£8,969</td><td>£16,547</td><td>£21,135</td><td>£24,324</td><td>£79,725</td></tr><tr><td>Net Return</td><td>£13,605</td><td>£14,046</td><td>£22,043</td><td>£27,059</td><td>£30,790</td><td>£107,542</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>24%</td><td>28%</td><td>97%</td></tr></tbody></table></div></div></template></turbo-stream>