<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>£33,648</td><td>£34,153</td><td>£35,007</td><td>£35,882</td><td>£36,958</td><td>£175,647</td></tr><tr><td>Total Expenses</td><td>£25,082</td><td>£25,221</td><td>£25,389</td><td>£25,562</td><td>£25,752</td><td>£127,005</td></tr><tr><td>Profit Before Tax</td><td>£8,566</td><td>£8,932</td><td>£9,617</td><td>£10,320</td><td>£11,206</td><td>£48,642</td></tr><tr><td>Profit After Tax      </td><td>£6,939</td><td>£7,235</td><td>£7,790</td><td>£8,359</td><td>£9,077</td><td>£39,400</td></tr><tr><td>Change In Property Value</td><td>£11,249</td><td>£11,530</td><td>£21,273</td><td>£27,170</td><td>£31,270</td><td>£102,492</td></tr><tr><td>Net Return</td><td>£18,188</td><td>£18,765</td><td>£29,063</td><td>£35,529</td><td>£40,348</td><td>£141,892</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>27%</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>