<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>£29,532</td><td>£29,975</td><td>£30,724</td><td>£31,492</td><td>£32,437</td><td>£154,161</td></tr><tr><td>Total Expenses</td><td>£22,274</td><td>£22,398</td><td>£22,547</td><td>£22,700</td><td>£22,868</td><td>£112,787</td></tr><tr><td>Profit Before Tax</td><td>£7,258</td><td>£7,577</td><td>£8,177</td><td>£8,793</td><td>£9,570</td><td>£41,375</td></tr><tr><td>Profit After Tax      </td><td>£5,879</td><td>£6,137</td><td>£6,624</td><td>£7,122</td><td>£7,751</td><td>£33,513</td></tr><tr><td>Change In Property Value</td><td>£9,999</td><td>£10,249</td><td>£18,909</td><td>£24,151</td><td>£27,795</td><td>£91,103</td></tr><tr><td>Net Return</td><td>£15,878</td><td>£16,386</td><td>£25,533</td><td>£31,273</td><td>£35,547</td><td>£124,616</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>5%</td><td>5%</td><td>6%</td><td>6%</td><td>26%</td></tr><tr><td>Total Net Return (%)</td><td>12%</td><td>13%</td><td>20%</td><td>24%</td><td>28%</td><td>97%</td></tr></tbody></table></div></div></template></turbo-stream>