<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>£29,880</td><td>£30,328</td><td>£31,086</td><td>£31,864</td><td>£32,819</td><td>£155,978</td></tr><tr><td>Total Expenses</td><td>£22,346</td><td>£22,471</td><td>£22,622</td><td>£22,776</td><td>£22,946</td><td>£113,161</td></tr><tr><td>Profit Before Tax</td><td>£7,534</td><td>£7,857</td><td>£8,465</td><td>£9,088</td><td>£9,873</td><td>£42,817</td></tr><tr><td>Profit After Tax      </td><td>£6,103</td><td>£6,364</td><td>£6,856</td><td>£7,361</td><td>£7,998</td><td>£34,682</td></tr><tr><td>Change In Property Value</td><td>£8,000</td><td>£8,160</td><td>£16,646</td><td>£21,640</td><td>£22,722</td><td>£77,169</td></tr><tr><td>Net Return</td><td>£14,103</td><td>£14,524</td><td>£23,503</td><td>£29,001</td><td>£30,720</td><td>£111,851</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>