<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>£28,620</td><td>£29,049</td><td>£29,776</td><td>£30,520</td><td>£31,436</td><td>£149,400</td></tr><tr><td>Total Expenses</td><td>£23,200</td><td>£23,254</td><td>£23,337</td><td>£23,423</td><td>£23,525</td><td>£116,738</td></tr><tr><td>Profit Before Tax</td><td>£5,421</td><td>£5,795</td><td>£6,438</td><td>£7,097</td><td>£7,911</td><td>£32,662</td></tr><tr><td>Profit After Tax      </td><td>£4,391</td><td>£4,694</td><td>£5,215</td><td>£5,749</td><td>£6,408</td><td>£26,456</td></tr><tr><td>Change In Property Value</td><td>£7,500</td><td>£7,613</td><td>£18,029</td><td>£23,991</td><td>£27,857</td><td>£84,989</td></tr><tr><td>Net Return</td><td>£11,891</td><td>£12,307</td><td>£23,244</td><td>£29,740</td><td>£34,264</td><td>£111,446</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>7%</td><td>8%</td><td>14%</td><td>18%</td><td>21%</td><td>68%</td></tr></tbody></table></div></div></template></turbo-stream>