<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>£31,044</td><td>£31,510</td><td>£32,297</td><td>£33,105</td><td>£34,098</td><td>£162,054</td></tr><tr><td>Total Expenses</td><td>£21,966</td><td>£22,059</td><td>£22,181</td><td>£22,305</td><td>£22,447</td><td>£110,958</td></tr><tr><td>Profit Before Tax</td><td>£9,078</td><td>£9,451</td><td>£10,117</td><td>£10,800</td><td>£11,651</td><td>£51,096</td></tr><tr><td>Profit After Tax      </td><td>£7,353</td><td>£7,655</td><td>£8,195</td><td>£8,748</td><td>£9,437</td><td>£41,388</td></tr><tr><td>Change In Property Value</td><td>£6,375</td><td>£6,471</td><td>£15,325</td><td>£20,393</td><td>£23,678</td><td>£72,241</td></tr><tr><td>Net Return</td><td>£13,728</td><td>£14,126</td><td>£23,519</td><td>£29,140</td><td>£33,115</td><td>£113,629</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>