<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>£26,772</td><td>£27,174</td><td>£27,853</td><td>£28,549</td><td>£29,406</td><td>£139,753</td></tr><tr><td>Total Expenses</td><td>£20,704</td><td>£20,817</td><td>£20,953</td><td>£21,092</td><td>£21,246</td><td>£104,811</td></tr><tr><td>Profit Before Tax</td><td>£6,068</td><td>£6,357</td><td>£6,900</td><td>£7,457</td><td>£8,160</td><td>£34,942</td></tr><tr><td>Profit After Tax      </td><td>£4,915</td><td>£5,149</td><td>£5,589</td><td>£6,040</td><td>£6,610</td><td>£28,303</td></tr><tr><td>Change In Property Value</td><td>£11,228</td><td>£11,565</td><td>£21,839</td><td>£25,134</td><td>£26,642</td><td>£96,409</td></tr><tr><td>Net Return</td><td>£16,144</td><td>£16,714</td><td>£27,428</td><td>£31,175</td><td>£33,252</td><td>£124,712</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>