<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>£30,804</td><td>£31,266</td><td>£32,048</td><td>£32,849</td><td>£33,834</td><td>£160,801</td></tr><tr><td>Total Expenses</td><td>£26,902</td><td>£26,994</td><td>£27,115</td><td>£27,239</td><td>£27,380</td><td>£135,630</td></tr><tr><td>Profit Before Tax</td><td>£3,902</td><td>£4,272</td><td>£4,933</td><td>£5,610</td><td>£6,454</td><td>£25,171</td></tr><tr><td>Profit After Tax      </td><td>£3,161</td><td>£3,460</td><td>£3,996</td><td>£4,544</td><td>£5,228</td><td>£20,389</td></tr><tr><td>Change In Property Value</td><td>£16,500</td><td>£16,995</td><td>£32,092</td><td>£36,935</td><td>£39,151</td><td>£141,674</td></tr><tr><td>Net Return</td><td>£19,661</td><td>£20,455</td><td>£36,088</td><td>£41,479</td><td>£44,379</td><td>£162,063</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>2%</td><td>2%</td><td>3%</td><td>3%</td><td>11%</td></tr><tr><td>Total Net Return (%)</td><td>11%</td><td>11%</td><td>20%</td><td>23%</td><td>25%</td><td>90%</td></tr></tbody></table></div></div></template></turbo-stream>