<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>£24,048</td><td>£24,409</td><td>£25,019</td><td>£25,644</td><td>£26,414</td><td>£125,534</td></tr><tr><td>Total Expenses</td><td>£18,489</td><td>£18,571</td><td>£18,675</td><td>£18,782</td><td>£18,901</td><td>£93,420</td></tr><tr><td>Profit Before Tax</td><td>£5,559</td><td>£5,837</td><td>£6,343</td><td>£6,863</td><td>£7,512</td><td>£32,114</td></tr><tr><td>Profit After Tax      </td><td>£4,502</td><td>£4,728</td><td>£5,138</td><td>£5,559</td><td>£6,085</td><td>£26,012</td></tr><tr><td>Change In Property Value</td><td>£10,650</td><td>£10,970</td><td>£20,714</td><td>£23,840</td><td>£25,270</td><td>£91,444</td></tr><tr><td>Net Return</td><td>£15,152</td><td>£15,698</td><td>£25,852</td><td>£29,399</td><td>£31,355</td><td>£117,456</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>5%</td><td>5%</td><td>5%</td><td>23%</td></tr><tr><td>Total Net Return (%)</td><td>13%</td><td>14%</td><td>23%</td><td>26%</td><td>28%</td><td>104%</td></tr></tbody></table></div></div></template></turbo-stream>