<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>£32,148</td><td>£32,630</td><td>£33,446</td><td>£34,282</td><td>£35,311</td><td>£167,817</td></tr><tr><td>Total Expenses</td><td>£24,544</td><td>£24,604</td><td>£24,696</td><td>£24,791</td><td>£24,904</td><td>£123,539</td></tr><tr><td>Profit Before Tax</td><td>£7,604</td><td>£8,026</td><td>£8,750</td><td>£9,491</td><td>£10,406</td><td>£44,278</td></tr><tr><td>Profit After Tax      </td><td>£6,159</td><td>£6,501</td><td>£7,087</td><td>£7,688</td><td>£8,429</td><td>£35,865</td></tr><tr><td>Change In Property Value</td><td>£18,375</td><td>£19,018</td><td>£30,932</td><td>£35,599</td><td>£37,735</td><td>£141,660</td></tr><tr><td>Net Return</td><td>£24,534</td><td>£25,519</td><td>£38,019</td><td>£43,287</td><td>£46,165</td><td>£177,524</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>4%</td><td>4%</td><td>5%</td><td>21%</td></tr><tr><td>Total Net Return (%)</td><td>14%</td><td>15%</td><td>22%</td><td>25%</td><td>27%</td><td>103%</td></tr></tbody></table></div></div></template></turbo-stream>