<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>£31,752</td><td>£32,228</td><td>£33,034</td><td>£33,860</td><td>£34,876</td><td>£165,750</td></tr><tr><td>Total Expenses</td><td>£21,737</td><td>£21,824</td><td>£21,941</td><td>£22,061</td><td>£22,199</td><td>£109,761</td></tr><tr><td>Profit Before Tax</td><td>£10,015</td><td>£10,404</td><td>£11,093</td><td>£11,799</td><td>£12,677</td><td>£55,989</td></tr><tr><td>Profit After Tax      </td><td>£8,112</td><td>£8,428</td><td>£8,985</td><td>£9,557</td><td>£10,268</td><td>£45,351</td></tr><tr><td>Change In Property Value</td><td>£8,500</td><td>£8,670</td><td>£17,687</td><td>£22,993</td><td>£24,142</td><td>£81,992</td></tr><tr><td>Net Return</td><td>£16,612</td><td>£17,098</td><td>£26,672</td><td>£32,550</td><td>£34,411</td><td>£127,343</td></tr><tr><td>Return From Rental Income (%)</td><td>6%</td><td>6%</td><td>7%</td><td>7%</td><td>7%</td><td>33%</td></tr><tr><td>Total Net Return (%)</td><td>12%</td><td>12%</td><td>19%</td><td>24%</td><td>25%</td><td>93%</td></tr></tbody></table></div></div></template></turbo-stream>