<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>£29,544</td><td>£29,987</td><td>£30,737</td><td>£31,505</td><td>£32,450</td><td>£154,224</td></tr><tr><td>Total Expenses</td><td>£22,278</td><td>£22,402</td><td>£22,551</td><td>£22,704</td><td>£22,872</td><td>£112,808</td></tr><tr><td>Profit Before Tax</td><td>£7,266</td><td>£7,585</td><td>£8,186</td><td>£8,801</td><td>£9,578</td><td>£41,416</td></tr><tr><td>Profit After Tax      </td><td>£5,885</td><td>£6,144</td><td>£6,630</td><td>£7,129</td><td>£7,758</td><td>£33,547</td></tr><tr><td>Change In Property Value</td><td>£10,000</td><td>£10,250</td><td>£18,911</td><td>£24,154</td><td>£27,799</td><td>£91,114</td></tr><tr><td>Net Return</td><td>£15,885</td><td>£16,394</td><td>£25,542</td><td>£31,283</td><td>£35,557</td><td>£124,661</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>