<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>£16,769</td><td>£16,863</td><td>£16,976</td><td>£17,092</td><td>£17,219</td><td>£84,918</td></tr><tr><td>Profit Before Tax</td><td>£5,071</td><td>£5,305</td><td>£5,746</td><td>£6,198</td><td>£6,770</td><td>£29,090</td></tr><tr><td>Profit After Tax      </td><td>£4,108</td><td>£4,297</td><td>£4,654</td><td>£5,020</td><td>£5,483</td><td>£23,563</td></tr><tr><td>Change In Property Value</td><td>£7,499</td><td>£7,686</td><td>£14,181</td><td>£18,112</td><td>£20,846</td><td>£68,324</td></tr><tr><td>Net Return</td><td>£11,607</td><td>£11,983</td><td>£18,835</td><td>£23,133</td><td>£26,329</td><td>£91,887</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>