<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>£32,280</td><td>£32,764</td><td>£33,583</td><td>£34,423</td><td>£35,456</td><td>£168,506</td></tr><tr><td>Total Expenses</td><td>£23,564</td><td>£23,623</td><td>£23,716</td><td>£23,811</td><td>£23,925</td><td>£118,639</td></tr><tr><td>Profit Before Tax</td><td>£8,716</td><td>£9,141</td><td>£9,867</td><td>£10,612</td><td>£11,531</td><td>£49,867</td></tr><tr><td>Profit After Tax      </td><td>£7,060</td><td>£7,404</td><td>£7,992</td><td>£8,596</td><td>£9,340</td><td>£40,392</td></tr><tr><td>Change In Property Value</td><td>£7,499</td><td>£7,612</td><td>£18,027</td><td>£23,989</td><td>£27,854</td><td>£84,981</td></tr><tr><td>Net Return</td><td>£14,560</td><td>£15,016</td><td>£26,020</td><td>£32,585</td><td>£37,194</td><td>£125,373</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>5%</td><td>5%</td><td>5%</td><td>6%</td><td>25%</td></tr><tr><td>Total Net Return (%)</td><td>9%</td><td>9%</td><td>16%</td><td>20%</td><td>23%</td><td>77%</td></tr></tbody></table></div></div></template></turbo-stream>