<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>£27,624</td><td>£28,038</td><td>£28,739</td><td>£29,458</td><td>£30,342</td><td>£144,201</td></tr><tr><td>Total Expenses</td><td>£21,622</td><td>£21,710</td><td>£21,823</td><td>£21,939</td><td>£22,070</td><td>£109,163</td></tr><tr><td>Profit Before Tax</td><td>£6,002</td><td>£6,329</td><td>£6,917</td><td>£7,519</td><td>£8,272</td><td>£35,038</td></tr><tr><td>Profit After Tax      </td><td>£4,861</td><td>£5,126</td><td>£5,602</td><td>£6,091</td><td>£6,700</td><td>£28,381</td></tr><tr><td>Change In Property Value</td><td>£6,374</td><td>£6,470</td><td>£15,323</td><td>£20,390</td><td>£23,675</td><td>£72,233</td></tr><tr><td>Net Return</td><td>£11,236</td><td>£11,596</td><td>£20,925</td><td>£26,481</td><td>£30,376</td><td>£100,613</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>8%</td><td>8%</td><td>15%</td><td>19%</td><td>22%</td><td>73%</td></tr></tbody></table></div></div></template></turbo-stream>