<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>£26,808</td><td>£27,210</td><td>£27,890</td><td>£28,588</td><td>£29,445</td><td>£139,941</td></tr><tr><td>Total Expenses</td><td>£22,138</td><td>£22,224</td><td>£22,335</td><td>£22,449</td><td>£22,577</td><td>£111,722</td></tr><tr><td>Profit Before Tax</td><td>£4,670</td><td>£4,986</td><td>£5,555</td><td>£6,139</td><td>£6,868</td><td>£28,219</td></tr><tr><td>Profit After Tax      </td><td>£3,783</td><td>£4,039</td><td>£4,500</td><td>£4,973</td><td>£5,563</td><td>£22,857</td></tr><tr><td>Change In Property Value</td><td>£13,200</td><td>£13,596</td><td>£25,674</td><td>£29,548</td><td>£31,321</td><td>£113,339</td></tr><tr><td>Net Return</td><td>£16,983</td><td>£17,635</td><td>£30,174</td><td>£34,521</td><td>£36,884</td><td>£136,196</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>3%</td><td>3%</td><td>4%</td><td>16%</td></tr><tr><td>Total Net Return (%)</td><td>12%</td><td>12%</td><td>21%</td><td>24%</td><td>26%</td><td>96%</td></tr></tbody></table></div></div></template></turbo-stream>