<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>£23,400</td><td>£23,751</td><td>£24,345</td><td>£24,953</td><td>£25,702</td><td>£122,151</td></tr><tr><td>Total Expenses</td><td>£18,226</td><td>£18,307</td><td>£18,410</td><td>£18,514</td><td>£18,632</td><td>£92,090</td></tr><tr><td>Profit Before Tax</td><td>£5,174</td><td>£5,444</td><td>£5,935</td><td>£6,439</td><td>£7,070</td><td>£30,062</td></tr><tr><td>Profit After Tax      </td><td>£4,191</td><td>£4,409</td><td>£4,807</td><td>£5,216</td><td>£5,727</td><td>£24,350</td></tr><tr><td>Change In Property Value</td><td>£10,500</td><td>£10,815</td><td>£20,422</td><td>£23,504</td><td>£24,914</td><td>£90,156</td></tr><tr><td>Net Return</td><td>£14,691</td><td>£15,224</td><td>£25,230</td><td>£28,720</td><td>£30,641</td><td>£114,506</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>4%</td><td>5%</td><td>5%</td><td>22%</td></tr><tr><td>Total Net Return (%)</td><td>13%</td><td>14%</td><td>23%</td><td>26%</td><td>28%</td><td>103%</td></tr></tbody></table></div></div></template></turbo-stream>