<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>£28,536</td><td>£28,964</td><td>£29,688</td><td>£30,430</td><td>£31,343</td><td>£148,962</td></tr><tr><td>Total Expenses</td><td>£22,035</td><td>£22,155</td><td>£22,299</td><td>£22,447</td><td>£22,610</td><td>£111,546</td></tr><tr><td>Profit Before Tax</td><td>£6,501</td><td>£6,809</td><td>£7,389</td><td>£7,983</td><td>£8,733</td><td>£37,416</td></tr><tr><td>Profit After Tax      </td><td>£5,266</td><td>£5,515</td><td>£5,985</td><td>£6,466</td><td>£7,074</td><td>£30,307</td></tr><tr><td>Change In Property Value</td><td>£11,969</td><td>£12,328</td><td>£23,279</td><td>£26,791</td><td>£28,399</td><td>£102,765</td></tr><tr><td>Net Return</td><td>£17,234</td><td>£17,843</td><td>£29,263</td><td>£33,258</td><td>£35,473</td><td>£133,072</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>