<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>£30,024</td><td>£30,474</td><td>£31,236</td><td>£32,017</td><td>£32,978</td><td>£156,729</td></tr><tr><td>Total Expenses</td><td>£21,951</td><td>£22,008</td><td>£22,095</td><td>£22,184</td><td>£22,291</td><td>£110,528</td></tr><tr><td>Profit Before Tax</td><td>£8,073</td><td>£8,467</td><td>£9,141</td><td>£9,833</td><td>£10,687</td><td>£46,201</td></tr><tr><td>Profit After Tax      </td><td>£6,539</td><td>£6,858</td><td>£7,405</td><td>£7,965</td><td>£8,657</td><td>£37,423</td></tr><tr><td>Change In Property Value</td><td>£6,975</td><td>£7,080</td><td>£16,767</td><td>£22,312</td><td>£25,907</td><td>£79,040</td></tr><tr><td>Net Return</td><td>£13,514</td><td>£13,938</td><td>£24,172</td><td>£30,277</td><td>£34,563</td><td>£116,463</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>