<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>£26,796</td><td>£27,198</td><td>£27,878</td><td>£28,575</td><td>£29,432</td><td>£139,879</td></tr><tr><td>Total Expenses</td><td>£20,725</td><td>£20,839</td><td>£20,975</td><td>£21,115</td><td>£21,268</td><td>£104,922</td></tr><tr><td>Profit Before Tax</td><td>£6,071</td><td>£6,359</td><td>£6,903</td><td>£7,460</td><td>£8,164</td><td>£34,957</td></tr><tr><td>Profit After Tax      </td><td>£4,917</td><td>£5,151</td><td>£5,591</td><td>£6,043</td><td>£6,613</td><td>£28,315</td></tr><tr><td>Change In Property Value</td><td>£11,241</td><td>£11,578</td><td>£21,863</td><td>£25,162</td><td>£26,672</td><td>£96,516</td></tr><tr><td>Net Return</td><td>£16,158</td><td>£16,729</td><td>£27,454</td><td>£31,205</td><td>£33,285</td><td>£124,831</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>