<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>£29,400</td><td>£29,841</td><td>£30,587</td><td>£31,352</td><td>£32,292</td><td>£153,472</td></tr><tr><td>Total Expenses</td><td>£23,746</td><td>£23,836</td><td>£23,954</td><td>£24,074</td><td>£24,211</td><td>£119,820</td></tr><tr><td>Profit Before Tax</td><td>£5,654</td><td>£6,005</td><td>£6,633</td><td>£7,278</td><td>£8,082</td><td>£33,652</td></tr><tr><td>Profit After Tax      </td><td>£4,580</td><td>£4,864</td><td>£5,373</td><td>£5,895</td><td>£6,546</td><td>£27,258</td></tr><tr><td>Change In Property Value</td><td>£14,220</td><td>£14,647</td><td>£27,658</td><td>£31,831</td><td>£33,741</td><td>£122,097</td></tr><tr><td>Net Return</td><td>£18,800</td><td>£19,511</td><td>£33,031</td><td>£37,726</td><td>£40,287</td><td>£149,355</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>3%</td><td>4%</td><td>4%</td><td>18%</td></tr><tr><td>Total Net Return (%)</td><td>12%</td><td>13%</td><td>21%</td><td>24%</td><td>26%</td><td>97%</td></tr></tbody></table></div></div></template></turbo-stream>