<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>£23,700</td><td>£24,174</td><td>£24,778</td><td>£25,398</td><td>£26,033</td><td>£124,083</td></tr><tr><td>Total Expenses</td><td>£18,542</td><td>£18,601</td><td>£18,672</td><td>£18,745</td><td>£18,819</td><td>£93,377</td></tr><tr><td>Profit Before Tax</td><td>£5,158</td><td>£5,573</td><td>£6,107</td><td>£6,653</td><td>£7,214</td><td>£30,706</td></tr><tr><td>Profit After Tax      </td><td>£4,178</td><td>£4,515</td><td>£4,946</td><td>£5,389</td><td>£5,843</td><td>£24,872</td></tr><tr><td>Change In Property Value</td><td>£11,850</td><td>£12,206</td><td>£20,953</td><td>£26,400</td><td>£27,985</td><td>£99,393</td></tr><tr><td>Net Return</td><td>£16,028</td><td>£16,720</td><td>£25,899</td><td>£31,790</td><td>£33,828</td><td>£124,265</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>17%</td></tr><tr><td>Total Net Return (%)</td><td>11%</td><td>12%</td><td>18%</td><td>22%</td><td>23%</td><td>86%</td></tr></tbody></table></div></div></template></turbo-stream>