<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>£30,000</td><td>£30,450</td><td>£31,211</td><td>£31,992</td><td>£32,951</td><td>£156,604</td></tr><tr><td>Total Expenses</td><td>£24,131</td><td>£24,188</td><td>£24,274</td><td>£24,363</td><td>£24,470</td><td>£121,426</td></tr><tr><td>Profit Before Tax</td><td>£5,869</td><td>£6,262</td><td>£6,937</td><td>£7,628</td><td>£8,481</td><td>£35,178</td></tr><tr><td>Profit After Tax      </td><td>£4,754</td><td>£5,073</td><td>£5,619</td><td>£6,179</td><td>£6,870</td><td>£28,494</td></tr><tr><td>Change In Property Value</td><td>£7,800</td><td>£7,917</td><td>£18,750</td><td>£24,951</td><td>£28,971</td><td>£88,389</td></tr><tr><td>Net Return</td><td>£12,554</td><td>£12,990</td><td>£24,369</td><td>£31,130</td><td>£35,841</td><td>£116,883</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>7%</td><td>8%</td><td>14%</td><td>18%</td><td>21%</td><td>69%</td></tr></tbody></table></div></div></template></turbo-stream>