<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>£33,900</td><td>£34,408</td><td>£35,269</td><td>£36,150</td><td>£37,235</td><td>£176,963</td></tr><tr><td>Total Expenses</td><td>£24,719</td><td>£24,782</td><td>£24,878</td><td>£24,978</td><td>£25,097</td><td>£124,454</td></tr><tr><td>Profit Before Tax</td><td>£9,181</td><td>£9,627</td><td>£10,390</td><td>£11,173</td><td>£12,138</td><td>£52,509</td></tr><tr><td>Profit After Tax      </td><td>£7,436</td><td>£7,798</td><td>£8,416</td><td>£9,050</td><td>£9,832</td><td>£42,532</td></tr><tr><td>Change In Property Value</td><td>£7,875</td><td>£7,993</td><td>£18,930</td><td>£25,191</td><td>£29,249</td><td>£89,239</td></tr><tr><td>Net Return</td><td>£15,311</td><td>£15,791</td><td>£27,346</td><td>£34,241</td><td>£39,081</td><td>£131,771</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>76%</td></tr></tbody></table></div></div></template></turbo-stream>