<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>£30,144</td><td>£30,596</td><td>£31,361</td><td>£32,145</td><td>£33,109</td><td>£157,356</td></tr><tr><td>Total Expenses</td><td>£22,670</td><td>£22,761</td><td>£22,880</td><td>£23,003</td><td>£23,142</td><td>£114,456</td></tr><tr><td>Profit Before Tax</td><td>£7,474</td><td>£7,835</td><td>£8,481</td><td>£9,142</td><td>£9,968</td><td>£42,900</td></tr><tr><td>Profit After Tax      </td><td>£6,054</td><td>£6,346</td><td>£6,869</td><td>£7,405</td><td>£8,074</td><td>£34,749</td></tr><tr><td>Change In Property Value</td><td>£13,350</td><td>£13,751</td><td>£25,966</td><td>£29,884</td><td>£31,677</td><td>£114,627</td></tr><tr><td>Net Return</td><td>£19,404</td><td>£20,097</td><td>£32,835</td><td>£37,289</td><td>£39,751</td><td>£149,376</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>5%</td><td>5%</td><td>6%</td><td>24%</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>