<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>£31,632</td><td>£32,106</td><td>£32,909</td><td>£33,732</td><td>£34,744</td><td>£165,123</td></tr><tr><td>Total Expenses</td><td>£23,017</td><td>£23,110</td><td>£23,234</td><td>£23,360</td><td>£23,504</td><td>£116,224</td></tr><tr><td>Profit Before Tax</td><td>£8,615</td><td>£8,996</td><td>£9,676</td><td>£10,372</td><td>£11,240</td><td>£48,899</td></tr><tr><td>Profit After Tax      </td><td>£6,978</td><td>£7,287</td><td>£7,837</td><td>£8,401</td><td>£9,105</td><td>£39,608</td></tr><tr><td>Change In Property Value</td><td>£13,500</td><td>£13,905</td><td>£26,257</td><td>£30,220</td><td>£32,033</td><td>£115,915</td></tr><tr><td>Net Return</td><td>£20,478</td><td>£21,192</td><td>£34,094</td><td>£38,621</td><td>£41,137</td><td>£155,523</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>14%</td><td>15%</td><td>23%</td><td>26%</td><td>28%</td><td>107%</td></tr></tbody></table></div></div></template></turbo-stream>