<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>£22,620</td><td>£22,959</td><td>£23,533</td><td>£24,122</td><td>£24,845</td><td>£118,079</td></tr><tr><td>Total Expenses</td><td>£18,235</td><td>£18,281</td><td>£18,349</td><td>£18,419</td><td>£18,502</td><td>£91,785</td></tr><tr><td>Profit Before Tax</td><td>£4,385</td><td>£4,679</td><td>£5,184</td><td>£5,703</td><td>£6,344</td><td>£26,294</td></tr><tr><td>Profit After Tax      </td><td>£3,552</td><td>£3,790</td><td>£4,199</td><td>£4,619</td><td>£5,138</td><td>£21,298</td></tr><tr><td>Change In Property Value</td><td>£9,750</td><td>£9,994</td><td>£18,438</td><td>£23,550</td><td>£27,104</td><td>£88,836</td></tr><tr><td>Net Return</td><td>£13,302</td><td>£13,783</td><td>£22,638</td><td>£28,169</td><td>£32,242</td><td>£110,135</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>3%</td><td>4%</td><td>4%</td><td>17%</td></tr><tr><td>Total Net Return (%)</td><td>11%</td><td>11%</td><td>18%</td><td>23%</td><td>26%</td><td>88%</td></tr></tbody></table></div></div></template></turbo-stream>