<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>£31,968</td><td>£32,448</td><td>£33,259</td><td>£34,090</td><td>£35,113</td><td>£166,877</td></tr><tr><td>Total Expenses</td><td>£23,336</td><td>£23,395</td><td>£23,487</td><td>£23,581</td><td>£23,694</td><td>£117,494</td></tr><tr><td>Profit Before Tax</td><td>£8,632</td><td>£9,052</td><td>£9,771</td><td>£10,509</td><td>£11,419</td><td>£49,383</td></tr><tr><td>Profit After Tax      </td><td>£6,992</td><td>£7,332</td><td>£7,915</td><td>£8,512</td><td>£9,249</td><td>£40,000</td></tr><tr><td>Change In Property Value</td><td>£7,425</td><td>£7,536</td><td>£17,849</td><td>£23,751</td><td>£27,578</td><td>£84,140</td></tr><tr><td>Net Return</td><td>£14,417</td><td>£14,869</td><td>£25,764</td><td>£32,264</td><td>£36,827</td><td>£124,140</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>5%</td><td>5%</td><td>5%</td><td>6%</td><td>25%</td></tr><tr><td>Total Net Return (%)</td><td>9%</td><td>9%</td><td>16%</td><td>20%</td><td>23%</td><td>77%</td></tr></tbody></table></div></div></template></turbo-stream>