<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>£28,944</td><td>£29,378</td><td>£30,113</td><td>£30,865</td><td>£31,791</td><td>£151,092</td></tr><tr><td>Total Expenses</td><td>£23,740</td><td>£23,829</td><td>£23,946</td><td>£24,065</td><td>£24,200</td><td>£119,781</td></tr><tr><td>Profit Before Tax</td><td>£5,204</td><td>£5,549</td><td>£6,167</td><td>£6,800</td><td>£7,591</td><td>£31,311</td></tr><tr><td>Profit After Tax      </td><td>£4,215</td><td>£4,494</td><td>£4,995</td><td>£5,508</td><td>£6,149</td><td>£25,362</td></tr><tr><td>Change In Property Value</td><td>£14,250</td><td>£14,678</td><td>£27,716</td><td>£31,899</td><td>£33,813</td><td>£122,355</td></tr><tr><td>Net Return</td><td>£18,465</td><td>£19,172</td><td>£32,711</td><td>£37,407</td><td>£39,961</td><td>£147,717</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>3%</td><td>4%</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>95%</td></tr></tbody></table></div></div></template></turbo-stream>