<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>£28,524</td><td>£28,952</td><td>£29,676</td><td>£30,418</td><td>£31,330</td><td>£148,899</td></tr><tr><td>Total Expenses</td><td>£22,030</td><td>£22,150</td><td>£22,294</td><td>£22,442</td><td>£22,605</td><td>£111,520</td></tr><tr><td>Profit Before Tax</td><td>£6,494</td><td>£6,802</td><td>£7,382</td><td>£7,976</td><td>£8,725</td><td>£37,379</td></tr><tr><td>Profit After Tax      </td><td>£5,260</td><td>£5,510</td><td>£5,979</td><td>£6,460</td><td>£7,068</td><td>£30,277</td></tr><tr><td>Change In Property Value</td><td>£11,966</td><td>£12,324</td><td>£23,273</td><td>£26,785</td><td>£28,392</td><td>£102,739</td></tr><tr><td>Net Return</td><td>£17,226</td><td>£17,834</td><td>£29,252</td><td>£33,245</td><td>£35,459</td><td>£133,016</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>13%</td><td>14%</td><td>23%</td><td>26%</td><td>28%</td><td>104%</td></tr></tbody></table></div></div></template></turbo-stream>