<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>£35,076</td><td>£35,602</td><td>£36,492</td><td>£37,404</td><td>£38,527</td><td>£183,101</td></tr><tr><td>Total Expenses</td><td>£25,449</td><td>£25,593</td><td>£25,769</td><td>£25,948</td><td>£26,145</td><td>£128,904</td></tr><tr><td>Profit Before Tax</td><td>£9,627</td><td>£10,009</td><td>£10,724</td><td>£11,457</td><td>£12,381</td><td>£54,197</td></tr><tr><td>Profit After Tax      </td><td>£7,798</td><td>£8,107</td><td>£8,686</td><td>£9,280</td><td>£10,029</td><td>£43,900</td></tr><tr><td>Change In Property Value</td><td>£4,520</td><td>£4,565</td><td>£13,833</td><td>£18,997</td><td>£22,226</td><td>£64,141</td></tr><tr><td>Net Return</td><td>£12,318</td><td>£12,672</td><td>£22,519</td><td>£28,277</td><td>£32,255</td><td>£108,041</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>6%</td><td>6%</td><td>6%</td><td>7%</td><td>30%</td></tr><tr><td>Total Net Return (%)</td><td>8%</td><td>9%</td><td>15%</td><td>19%</td><td>22%</td><td>74%</td></tr></tbody></table></div></div></template></turbo-stream>