<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>£26,652</td><td>£27,052</td><td>£27,728</td><td>£28,421</td><td>£29,274</td><td>£139,127</td></tr><tr><td>Total Expenses</td><td>£19,432</td><td>£19,483</td><td>£19,562</td><td>£19,642</td><td>£19,738</td><td>£97,857</td></tr><tr><td>Profit Before Tax</td><td>£7,220</td><td>£7,568</td><td>£8,166</td><td>£8,779</td><td>£9,536</td><td>£41,270</td></tr><tr><td>Profit After Tax      </td><td>£5,848</td><td>£6,130</td><td>£6,615</td><td>£7,111</td><td>£7,724</td><td>£33,429</td></tr><tr><td>Change In Property Value</td><td>£6,150</td><td>£6,242</td><td>£14,784</td><td>£19,673</td><td>£22,842</td><td>£69,691</td></tr><tr><td>Net Return</td><td>£11,998</td><td>£12,373</td><td>£21,398</td><td>£26,784</td><td>£30,567</td><td>£103,120</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>5%</td><td>5%</td><td>5%</td><td>6%</td><td>25%</td></tr><tr><td>Total Net Return (%)</td><td>9%</td><td>9%</td><td>16%</td><td>20%</td><td>23%</td><td>78%</td></tr></tbody></table></div></div></template></turbo-stream>