<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>£36,600</td><td>£37,149</td><td>£38,078</td><td>£39,030</td><td>£40,201</td><td>£191,057</td></tr><tr><td>Total Expenses</td><td>£29,465</td><td>£29,566</td><td>£29,702</td><td>£29,841</td><td>£30,001</td><td>£148,574</td></tr><tr><td>Profit Before Tax</td><td>£7,135</td><td>£7,583</td><td>£8,376</td><td>£9,189</td><td>£10,200</td><td>£42,483</td></tr><tr><td>Profit After Tax      </td><td>£5,779</td><td>£6,142</td><td>£6,785</td><td>£7,443</td><td>£8,262</td><td>£34,411</td></tr><tr><td>Change In Property Value</td><td>£12,000</td><td>£12,240</td><td>£24,970</td><td>£32,460</td><td>£34,084</td><td>£115,754</td></tr><tr><td>Net Return</td><td>£17,779</td><td>£18,382</td><td>£31,754</td><td>£39,903</td><td>£42,346</td><td>£150,165</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>17%</td></tr><tr><td>Total Net Return (%)</td><td>9%</td><td>9%</td><td>16%</td><td>20%</td><td>21%</td><td>76%</td></tr></tbody></table></div></div></template></turbo-stream>