<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>£29,052</td><td>£29,488</td><td>£30,225</td><td>£30,981</td><td>£31,910</td><td>£151,655</td></tr><tr><td>Total Expenses</td><td>£21,338</td><td>£21,460</td><td>£21,607</td><td>£21,757</td><td>£21,923</td><td>£108,084</td></tr><tr><td>Profit Before Tax</td><td>£7,714</td><td>£8,028</td><td>£8,618</td><td>£9,224</td><td>£9,987</td><td>£43,571</td></tr><tr><td>Profit After Tax      </td><td>£6,248</td><td>£6,503</td><td>£6,981</td><td>£7,471</td><td>£8,090</td><td>£35,293</td></tr><tr><td>Change In Property Value</td><td>£11,363</td><td>£11,704</td><td>£22,101</td><td>£25,436</td><td>£26,963</td><td>£97,568</td></tr><tr><td>Net Return</td><td>£17,612</td><td>£18,207</td><td>£29,082</td><td>£32,908</td><td>£35,052</td><td>£132,860</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>5%</td><td>6%</td><td>6%</td><td>7%</td><td>29%</td></tr><tr><td>Total Net Return (%)</td><td>15%</td><td>15%</td><td>24%</td><td>27%</td><td>29%</td><td>110%</td></tr></tbody></table></div></div></template></turbo-stream>