<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>£26,976</td><td>£27,381</td><td>£28,065</td><td>£28,767</td><td>£29,630</td><td>£140,818</td></tr><tr><td>Total Expenses</td><td>£20,771</td><td>£20,885</td><td>£21,022</td><td>£21,162</td><td>£21,317</td><td>£105,156</td></tr><tr><td>Profit Before Tax</td><td>£6,205</td><td>£6,496</td><td>£7,043</td><td>£7,605</td><td>£8,313</td><td>£35,662</td></tr><tr><td>Profit After Tax      </td><td>£5,026</td><td>£5,262</td><td>£5,705</td><td>£6,160</td><td>£6,734</td><td>£28,886</td></tr><tr><td>Change In Property Value</td><td>£9,374</td><td>£9,608</td><td>£17,727</td><td>£22,641</td><td>£26,058</td><td>£85,408</td></tr><tr><td>Net Return</td><td>£14,400</td><td>£14,870</td><td>£23,432</td><td>£28,801</td><td>£32,792</td><td>£114,294</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>5%</td><td>5%</td><td>6%</td><td>24%</td></tr><tr><td>Total Net Return (%)</td><td>12%</td><td>12%</td><td>20%</td><td>24%</td><td>27%</td><td>95%</td></tr></tbody></table></div></div></template></turbo-stream>