<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>£31,296</td><td>£31,765</td><td>£32,560</td><td>£33,374</td><td>£34,375</td><td>£163,369</td></tr><tr><td>Total Expenses</td><td>£22,343</td><td>£22,435</td><td>£22,557</td><td>£22,681</td><td>£22,823</td><td>£112,838</td></tr><tr><td>Profit Before Tax</td><td>£8,953</td><td>£9,330</td><td>£10,003</td><td>£10,693</td><td>£11,552</td><td>£50,531</td></tr><tr><td>Profit After Tax      </td><td>£7,252</td><td>£7,558</td><td>£8,102</td><td>£8,661</td><td>£9,357</td><td>£40,930</td></tr><tr><td>Change In Property Value</td><td>£10,875</td><td>£11,147</td><td>£20,566</td><td>£26,267</td><td>£30,231</td><td>£99,087</td></tr><tr><td>Net Return</td><td>£18,127</td><td>£18,704</td><td>£28,668</td><td>£34,928</td><td>£39,589</td><td>£140,017</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>13%</td><td>13%</td><td>20%</td><td>25%</td><td>28%</td><td>99%</td></tr></tbody></table></div></div></template></turbo-stream>