<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>£29,136</td><td>£29,573</td><td>£30,312</td><td>£31,070</td><td>£32,002</td><td>£152,094</td></tr><tr><td>Total Expenses</td><td>£21,801</td><td>£21,923</td><td>£22,070</td><td>£22,221</td><td>£22,387</td><td>£110,402</td></tr><tr><td>Profit Before Tax</td><td>£7,335</td><td>£7,650</td><td>£8,242</td><td>£8,849</td><td>£9,615</td><td>£41,692</td></tr><tr><td>Profit After Tax      </td><td>£5,941</td><td>£6,196</td><td>£6,676</td><td>£7,168</td><td>£7,788</td><td>£33,770</td></tr><tr><td>Change In Property Value</td><td>£7,800</td><td>£7,956</td><td>£16,230</td><td>£21,099</td><td>£22,154</td><td>£75,240</td></tr><tr><td>Net Return</td><td>£13,741</td><td>£14,152</td><td>£22,906</td><td>£28,267</td><td>£29,943</td><td>£109,010</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>11%</td><td>11%</td><td>18%</td><td>23%</td><td>24%</td><td>87%</td></tr></tbody></table></div></div></template></turbo-stream>