<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>£31,992</td><td>£32,472</td><td>£33,284</td><td>£34,116</td><td>£35,139</td><td>£167,003</td></tr><tr><td>Total Expenses</td><td>£26,029</td><td>£26,123</td><td>£26,247</td><td>£26,374</td><td>£26,519</td><td>£131,290</td></tr><tr><td>Profit Before Tax</td><td>£5,963</td><td>£6,349</td><td>£7,037</td><td>£7,742</td><td>£8,620</td><td>£35,712</td></tr><tr><td>Profit After Tax      </td><td>£4,830</td><td>£5,143</td><td>£5,700</td><td>£6,271</td><td>£6,983</td><td>£28,927</td></tr><tr><td>Change In Property Value</td><td>£15,750</td><td>£16,223</td><td>£30,633</td><td>£35,256</td><td>£37,372</td><td>£135,234</td></tr><tr><td>Net Return</td><td>£20,580</td><td>£21,365</td><td>£36,333</td><td>£41,527</td><td>£44,354</td><td>£164,161</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>3%</td><td>4%</td><td>4%</td><td>17%</td></tr><tr><td>Total Net Return (%)</td><td>12%</td><td>12%</td><td>21%</td><td>24%</td><td>26%</td><td>95%</td></tr></tbody></table></div></div></template></turbo-stream>