<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>£29,148</td><td>£29,585</td><td>£30,325</td><td>£31,083</td><td>£32,015</td><td>£152,157</td></tr><tr><td>Total Expenses</td><td>£21,406</td><td>£21,529</td><td>£21,676</td><td>£21,827</td><td>£21,993</td><td>£108,430</td></tr><tr><td>Profit Before Tax</td><td>£7,742</td><td>£8,057</td><td>£8,649</td><td>£9,256</td><td>£10,023</td><td>£43,726</td></tr><tr><td>Profit After Tax      </td><td>£6,271</td><td>£6,526</td><td>£7,006</td><td>£7,498</td><td>£8,118</td><td>£35,418</td></tr><tr><td>Change In Property Value</td><td>£11,400</td><td>£11,742</td><td>£22,173</td><td>£25,519</td><td>£27,050</td><td>£97,884</td></tr><tr><td>Net Return</td><td>£17,671</td><td>£18,268</td><td>£29,178</td><td>£33,017</td><td>£35,168</td><td>£133,302</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>