<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>£31,380</td><td>£31,851</td><td>£32,647</td><td>£33,463</td><td>£34,467</td><td>£163,808</td></tr><tr><td>Total Expenses</td><td>£23,638</td><td>£23,769</td><td>£23,926</td><td>£24,088</td><td>£24,266</td><td>£119,686</td></tr><tr><td>Profit Before Tax</td><td>£7,742</td><td>£8,082</td><td>£8,721</td><td>£9,375</td><td>£10,201</td><td>£44,121</td></tr><tr><td>Profit After Tax      </td><td>£6,271</td><td>£6,546</td><td>£7,064</td><td>£7,594</td><td>£8,263</td><td>£35,738</td></tr><tr><td>Change In Property Value</td><td>£10,625</td><td>£10,891</td><td>£20,093</td><td>£25,663</td><td>£29,536</td><td>£96,809</td></tr><tr><td>Net Return</td><td>£16,896</td><td>£17,437</td><td>£27,157</td><td>£33,258</td><td>£37,799</td><td>£132,547</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>26%</td></tr><tr><td>Total Net Return (%)</td><td>12%</td><td>13%</td><td>20%</td><td>24%</td><td>28%</td><td>97%</td></tr></tbody></table></div></div></template></turbo-stream>