<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>£32,304</td><td>£32,950</td><td>£33,774</td><td>£34,618</td><td>£35,484</td><td>£169,130</td></tr><tr><td>Total Expenses</td><td>£26,060</td><td>£26,170</td><td>£26,296</td><td>£26,424</td><td>£26,553</td><td>£131,503</td></tr><tr><td>Profit Before Tax</td><td>£6,244</td><td>£6,780</td><td>£7,478</td><td>£8,194</td><td>£8,930</td><td>£37,627</td></tr><tr><td>Profit After Tax      </td><td>£5,058</td><td>£5,492</td><td>£6,057</td><td>£6,637</td><td>£7,234</td><td>£30,478</td></tr><tr><td>Change In Property Value</td><td>£10,500</td><td>£10,710</td><td>£21,848</td><td>£28,403</td><td>£32,805</td><td>£104,267</td></tr><tr><td>Net Return</td><td>£15,558</td><td>£16,202</td><td>£27,906</td><td>£35,040</td><td>£40,039</td><td>£134,744</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>2%</td><td>2%</td><td>2%</td><td>2%</td><td>9%</td></tr><tr><td>Total Net Return (%)</td><td>5%</td><td>5%</td><td>9%</td><td>11%</td><td>12%</td><td>41%</td></tr></tbody></table></div></div></template></turbo-stream>