<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>£24,600</td><td>£24,969</td><td>£25,593</td><td>£26,233</td><td>£27,020</td><td>£128,415</td></tr><tr><td>Total Expenses</td><td>£20,762</td><td>£20,845</td><td>£20,950</td><td>£21,058</td><td>£21,179</td><td>£104,795</td></tr><tr><td>Profit Before Tax</td><td>£3,838</td><td>£4,124</td><td>£4,643</td><td>£5,175</td><td>£5,841</td><td>£23,621</td></tr><tr><td>Profit After Tax      </td><td>£3,109</td><td>£3,341</td><td>£3,761</td><td>£4,192</td><td>£4,731</td><td>£19,133</td></tr><tr><td>Change In Property Value</td><td>£12,327</td><td>£12,696</td><td>£23,975</td><td>£27,593</td><td>£29,249</td><td>£105,840</td></tr><tr><td>Net Return</td><td>£15,435</td><td>£16,037</td><td>£27,736</td><td>£31,785</td><td>£33,980</td><td>£124,973</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>3%</td><td>3%</td><td>3%</td><td>4%</td><td>14%</td></tr><tr><td>Total Net Return (%)</td><td>12%</td><td>12%</td><td>21%</td><td>24%</td><td>26%</td><td>94%</td></tr></tbody></table></div></div></template></turbo-stream>