<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>£24,324</td><td>£24,689</td><td>£25,306</td><td>£25,939</td><td>£26,717</td><td>£126,975</td></tr><tr><td>Total Expenses</td><td>£18,676</td><td>£18,758</td><td>£18,863</td><td>£18,970</td><td>£19,090</td><td>£94,357</td></tr><tr><td>Profit Before Tax</td><td>£5,648</td><td>£5,931</td><td>£6,443</td><td>£6,969</td><td>£7,626</td><td>£32,617</td></tr><tr><td>Profit After Tax      </td><td>£4,575</td><td>£4,804</td><td>£5,219</td><td>£5,645</td><td>£6,177</td><td>£26,420</td></tr><tr><td>Change In Property Value</td><td>£10,770</td><td>£11,093</td><td>£20,947</td><td>£24,109</td><td>£25,555</td><td>£92,474</td></tr><tr><td>Net Return</td><td>£15,345</td><td>£15,897</td><td>£26,166</td><td>£29,753</td><td>£31,733</td><td>£118,894</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>