<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>£31,776</td><td>£32,253</td><td>£33,059</td><td>£33,885</td><td>£34,902</td><td>£165,875</td></tr><tr><td>Total Expenses</td><td>£22,436</td><td>£22,530</td><td>£22,653</td><td>£22,780</td><td>£22,924</td><td>£113,324</td></tr><tr><td>Profit Before Tax</td><td>£9,340</td><td>£9,723</td><td>£10,405</td><td>£11,105</td><td>£11,978</td><td>£52,551</td></tr><tr><td>Profit After Tax      </td><td>£7,565</td><td>£7,875</td><td>£8,428</td><td>£8,995</td><td>£9,702</td><td>£42,566</td></tr><tr><td>Change In Property Value</td><td>£6,525</td><td>£6,623</td><td>£15,685</td><td>£20,872</td><td>£24,235</td><td>£73,941</td></tr><tr><td>Net Return</td><td>£14,090</td><td>£14,498</td><td>£24,114</td><td>£29,868</td><td>£33,937</td><td>£116,507</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>10%</td><td>10%</td><td>17%</td><td>21%</td><td>24%</td><td>83%</td></tr></tbody></table></div></div></template></turbo-stream>