<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>£19,933</td><td>£20,016</td><td>£20,122</td><td>£20,229</td><td>£20,351</td><td>£100,651</td></tr><tr><td>Profit Before Tax</td><td>£4,667</td><td>£4,953</td><td>£5,472</td><td>£6,004</td><td>£6,669</td><td>£27,764</td></tr><tr><td>Profit After Tax      </td><td>£3,780</td><td>£4,012</td><td>£4,432</td><td>£4,863</td><td>£5,402</td><td>£22,489</td></tr><tr><td>Change In Property Value</td><td>£11,700</td><td>£12,051</td><td>£22,756</td><td>£26,190</td><td>£27,762</td><td>£100,460</td></tr><tr><td>Net Return</td><td>£15,480</td><td>£16,063</td><td>£27,188</td><td>£31,053</td><td>£33,164</td><td>£122,949</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>4%</td><td>4%</td><td>4%</td><td>18%</td></tr><tr><td>Total Net Return (%)</td><td>12%</td><td>13%</td><td>22%</td><td>25%</td><td>27%</td><td>98%</td></tr></tbody></table></div></div></template></turbo-stream>