<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>£29,160</td><td>£29,597</td><td>£30,337</td><td>£31,096</td><td>£32,029</td><td>£152,219</td></tr><tr><td>Total Expenses</td><td>£21,805</td><td>£21,928</td><td>£22,075</td><td>£22,226</td><td>£22,392</td><td>£110,425</td></tr><tr><td>Profit Before Tax</td><td>£7,355</td><td>£7,670</td><td>£8,262</td><td>£8,870</td><td>£9,637</td><td>£41,794</td></tr><tr><td>Profit After Tax      </td><td>£5,957</td><td>£6,213</td><td>£6,693</td><td>£7,185</td><td>£7,806</td><td>£33,853</td></tr><tr><td>Change In Property Value</td><td>£9,750</td><td>£9,994</td><td>£18,438</td><td>£23,550</td><td>£27,104</td><td>£88,836</td></tr><tr><td>Net Return</td><td>£15,707</td><td>£16,206</td><td>£25,131</td><td>£30,735</td><td>£34,910</td><td>£122,689</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>13%</td><td>13%</td><td>20%</td><td>25%</td><td>28%</td><td>98%</td></tr></tbody></table></div></div></template></turbo-stream>