<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>£39,612</td><td>£40,206</td><td>£41,211</td><td>£42,242</td><td>£43,509</td><td>£206,780</td></tr><tr><td>Total Expenses</td><td>£31,750</td><td>£31,855</td><td>£31,999</td><td>£32,146</td><td>£32,315</td><td>£160,065</td></tr><tr><td>Profit Before Tax</td><td>£7,862</td><td>£8,351</td><td>£9,212</td><td>£10,096</td><td>£11,194</td><td>£46,715</td></tr><tr><td>Profit After Tax      </td><td>£6,368</td><td>£6,764</td><td>£7,462</td><td>£8,178</td><td>£9,067</td><td>£37,839</td></tr><tr><td>Change In Property Value</td><td>£19,500</td><td>£20,085</td><td>£37,927</td><td>£43,651</td><td>£46,270</td><td>£167,433</td></tr><tr><td>Net Return</td><td>£25,868</td><td>£26,849</td><td>£45,389</td><td>£51,828</td><td>£55,337</td><td>£205,272</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>18%</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>