<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>£24,996</td><td>£25,371</td><td>£26,005</td><td>£26,655</td><td>£27,455</td><td>£130,483</td></tr><tr><td>Total Expenses</td><td>£19,368</td><td>£19,475</td><td>£19,603</td><td>£19,733</td><td>£19,877</td><td>£98,056</td></tr><tr><td>Profit Before Tax</td><td>£5,628</td><td>£5,896</td><td>£6,403</td><td>£6,922</td><td>£7,578</td><td>£32,426</td></tr><tr><td>Profit After Tax      </td><td>£4,559</td><td>£4,776</td><td>£5,186</td><td>£5,607</td><td>£6,138</td><td>£26,265</td></tr><tr><td>Change In Property Value</td><td>£10,487</td><td>£10,801</td><td>£20,396</td><td>£23,474</td><td>£24,883</td><td>£90,041</td></tr><tr><td>Net Return</td><td>£15,045</td><td>£15,577</td><td>£25,583</td><td>£29,081</td><td>£31,021</td><td>£116,307</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>14%</td><td>14%</td><td>23%</td><td>26%</td><td>28%</td><td>105%</td></tr></tbody></table></div></div></template></turbo-stream>