<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>£30,684</td><td>£31,298</td><td>£32,080</td><td>£32,882</td><td>£33,704</td><td>£160,648</td></tr><tr><td>Total Expenses</td><td>£19,947</td><td>£20,054</td><td>£20,175</td><td>£20,299</td><td>£20,424</td><td>£100,899</td></tr><tr><td>Profit Before Tax</td><td>£10,737</td><td>£11,244</td><td>£11,905</td><td>£12,583</td><td>£13,280</td><td>£59,749</td></tr><tr><td>Profit After Tax      </td><td>£8,697</td><td>£9,107</td><td>£9,643</td><td>£10,192</td><td>£10,757</td><td>£48,397</td></tr><tr><td>Change In Property Value</td><td>£7,500</td><td>£7,650</td><td>£15,606</td><td>£20,288</td><td>£23,432</td><td>£74,476</td></tr><tr><td>Net Return</td><td>£16,197</td><td>£16,757</td><td>£25,249</td><td>£30,480</td><td>£34,189</td><td>£122,873</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>5%</td><td>5%</td><td>5%</td><td>23%</td></tr><tr><td>Total Net Return (%)</td><td>8%</td><td>8%</td><td>12%</td><td>14%</td><td>16%</td><td>58%</td></tr></tbody></table></div></div></template></turbo-stream>