<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>£32,472</td><td>£33,121</td><td>£33,949</td><td>£34,798</td><td>£35,668</td><td>£170,009</td></tr><tr><td>Total Expenses</td><td>£24,888</td><td>£25,039</td><td>£25,202</td><td>£25,369</td><td>£25,536</td><td>£126,034</td></tr><tr><td>Profit Before Tax</td><td>£7,584</td><td>£8,083</td><td>£8,747</td><td>£9,429</td><td>£10,132</td><td>£43,976</td></tr><tr><td>Profit After Tax      </td><td>£6,143</td><td>£6,547</td><td>£7,085</td><td>£7,638</td><td>£8,207</td><td>£35,620</td></tr><tr><td>Change In Property Value</td><td>£9,020</td><td>£9,200</td><td>£18,769</td><td>£24,399</td><td>£28,181</td><td>£89,570</td></tr><tr><td>Net Return</td><td>£15,163</td><td>£15,747</td><td>£25,854</td><td>£32,037</td><td>£36,388</td><td>£125,190</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>2%</td><td>3%</td><td>3%</td><td>3%</td><td>13%</td></tr><tr><td>Total Net Return (%)</td><td>6%</td><td>6%</td><td>10%</td><td>12%</td><td>13%</td><td>46%</td></tr></tbody></table></div></div></template></turbo-stream>