<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>£30,372</td><td>£30,828</td><td>£31,598</td><td>£32,388</td><td>£33,360</td><td>£158,546</td></tr><tr><td>Total Expenses</td><td>£21,751</td><td>£21,878</td><td>£22,031</td><td>£22,187</td><td>£22,360</td><td>£110,206</td></tr><tr><td>Profit Before Tax</td><td>£8,621</td><td>£8,950</td><td>£9,568</td><td>£10,201</td><td>£11,000</td><td>£48,340</td></tr><tr><td>Profit After Tax      </td><td>£6,983</td><td>£7,249</td><td>£7,750</td><td>£8,263</td><td>£8,910</td><td>£39,155</td></tr><tr><td>Change In Property Value</td><td>£11,475</td><td>£11,819</td><td>£22,318</td><td>£25,686</td><td>£27,228</td><td>£98,526</td></tr><tr><td>Net Return</td><td>£18,458</td><td>£19,069</td><td>£30,068</td><td>£33,949</td><td>£36,138</td><td>£137,682</td></tr><tr><td>Return From Rental Income (%)</td><td>6%</td><td>6%</td><td>6%</td><td>7%</td><td>7%</td><td>32%</td></tr><tr><td>Total Net Return (%)</td><td>15%</td><td>16%</td><td>25%</td><td>28%</td><td>30%</td><td>113%</td></tr></tbody></table></div></div></template></turbo-stream>