<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>£31,476</td><td>£31,948</td><td>£32,747</td><td>£33,566</td><td>£34,572</td><td>£164,309</td></tr><tr><td>Total Expenses</td><td>£25,469</td><td>£25,528</td><td>£25,618</td><td>£25,711</td><td>£25,822</td><td>£128,148</td></tr><tr><td>Profit Before Tax</td><td>£6,007</td><td>£6,421</td><td>£7,129</td><td>£7,855</td><td>£8,750</td><td>£36,161</td></tr><tr><td>Profit After Tax      </td><td>£4,866</td><td>£5,201</td><td>£5,774</td><td>£6,362</td><td>£7,088</td><td>£29,290</td></tr><tr><td>Change In Property Value</td><td>£8,250</td><td>£8,374</td><td>£19,832</td><td>£26,391</td><td>£30,642</td><td>£93,488</td></tr><tr><td>Net Return</td><td>£13,116</td><td>£13,574</td><td>£25,606</td><td>£32,753</td><td>£37,730</td><td>£122,779</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>16%</td></tr><tr><td>Total Net Return (%)</td><td>7%</td><td>7%</td><td>14%</td><td>18%</td><td>21%</td><td>68%</td></tr></tbody></table></div></div></template></turbo-stream>