<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>£26,460</td><td>£26,857</td><td>£27,528</td><td>£28,217</td><td>£29,063</td><td>£138,125</td></tr><tr><td>Total Expenses</td><td>£20,472</td><td>£20,584</td><td>£20,718</td><td>£20,856</td><td>£21,008</td><td>£103,638</td></tr><tr><td>Profit Before Tax</td><td>£5,988</td><td>£6,273</td><td>£6,810</td><td>£7,360</td><td>£8,055</td><td>£34,487</td></tr><tr><td>Profit After Tax      </td><td>£4,851</td><td>£5,081</td><td>£5,516</td><td>£5,962</td><td>£6,525</td><td>£27,935</td></tr><tr><td>Change In Property Value</td><td>£11,100</td><td>£11,433</td><td>£21,589</td><td>£24,847</td><td>£26,338</td><td>£95,307</td></tr><tr><td>Net Return</td><td>£15,950</td><td>£16,514</td><td>£27,105</td><td>£30,809</td><td>£32,862</td><td>£123,241</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>104%</td></tr></tbody></table></div></div></template></turbo-stream>