<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>£24,540</td><td>£24,908</td><td>£25,531</td><td>£26,169</td><td>£26,954</td><td>£128,102</td></tr><tr><td>Total Expenses</td><td>£19,682</td><td>£19,823</td><td>£19,983</td><td>£20,146</td><td>£20,321</td><td>£99,955</td></tr><tr><td>Profit Before Tax</td><td>£4,858</td><td>£5,085</td><td>£5,548</td><td>£6,023</td><td>£6,633</td><td>£28,148</td></tr><tr><td>Profit After Tax      </td><td>£3,935</td><td>£4,119</td><td>£4,494</td><td>£4,879</td><td>£5,373</td><td>£22,800</td></tr><tr><td>Change In Property Value</td><td>£9,600</td><td>£9,888</td><td>£18,672</td><td>£21,490</td><td>£22,779</td><td>£82,428</td></tr><tr><td>Net Return</td><td>£13,535</td><td>£14,007</td><td>£23,166</td><td>£26,368</td><td>£28,152</td><td>£105,228</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>4%</td><td>5%</td><td>5%</td><td>23%</td></tr><tr><td>Total Net Return (%)</td><td>13%</td><td>14%</td><td>23%</td><td>26%</td><td>28%</td><td>105%</td></tr></tbody></table></div></div></template></turbo-stream>