<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>£33,228</td><td>£33,726</td><td>£34,570</td><td>£35,434</td><td>£36,497</td><td>£173,455</td></tr><tr><td>Total Expenses</td><td>£25,000</td><td>£25,137</td><td>£25,304</td><td>£25,474</td><td>£25,662</td><td>£126,577</td></tr><tr><td>Profit Before Tax</td><td>£8,228</td><td>£8,589</td><td>£9,266</td><td>£9,960</td><td>£10,835</td><td>£46,878</td></tr><tr><td>Profit After Tax      </td><td>£6,665</td><td>£6,957</td><td>£7,505</td><td>£8,067</td><td>£8,776</td><td>£37,971</td></tr><tr><td>Change In Property Value</td><td>£11,250</td><td>£11,531</td><td>£21,275</td><td>£27,173</td><td>£31,274</td><td>£102,503</td></tr><tr><td>Net Return</td><td>£17,915</td><td>£18,488</td><td>£28,780</td><td>£35,241</td><td>£40,050</td><td>£140,475</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>27%</td><td>96%</td></tr></tbody></table></div></div></template></turbo-stream>