<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>£29,904</td><td>£30,353</td><td>£31,111</td><td>£31,889</td><td>£32,846</td><td>£156,103</td></tr><tr><td>Total Expenses</td><td>£22,550</td><td>£22,675</td><td>£22,826</td><td>£22,980</td><td>£23,150</td><td>£114,181</td></tr><tr><td>Profit Before Tax</td><td>£7,354</td><td>£7,678</td><td>£8,286</td><td>£8,909</td><td>£9,696</td><td>£41,922</td></tr><tr><td>Profit After Tax      </td><td>£5,957</td><td>£6,219</td><td>£6,711</td><td>£7,216</td><td>£7,853</td><td>£33,957</td></tr><tr><td>Change In Property Value</td><td>£10,125</td><td>£10,378</td><td>£19,148</td><td>£24,456</td><td>£28,146</td><td>£92,253</td></tr><tr><td>Net Return</td><td>£16,082</td><td>£16,597</td><td>£25,859</td><td>£31,672</td><td>£36,000</td><td>£126,210</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>