<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>£26,580</td><td>£26,979</td><td>£27,653</td><td>£28,344</td><td>£29,195</td><td>£138,751</td></tr><tr><td>Total Expenses</td><td>£20,557</td><td>£20,670</td><td>£20,805</td><td>£20,944</td><td>£21,096</td><td>£104,072</td></tr><tr><td>Profit Before Tax</td><td>£6,023</td><td>£6,309</td><td>£6,848</td><td>£7,401</td><td>£8,099</td><td>£34,679</td></tr><tr><td>Profit After Tax      </td><td>£4,878</td><td>£5,110</td><td>£5,547</td><td>£5,995</td><td>£6,560</td><td>£28,090</td></tr><tr><td>Change In Property Value</td><td>£11,147</td><td>£11,481</td><td>£21,680</td><td>£24,952</td><td>£26,449</td><td>£95,708</td></tr><tr><td>Net Return</td><td>£16,025</td><td>£16,591</td><td>£27,227</td><td>£30,946</td><td>£33,009</td><td>£123,798</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>