<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>£30,264</td><td>£30,718</td><td>£31,486</td><td>£32,273</td><td>£33,241</td><td>£157,982</td></tr><tr><td>Total Expenses</td><td>£22,027</td><td>£22,153</td><td>£22,306</td><td>£22,462</td><td>£22,634</td><td>£111,581</td></tr><tr><td>Profit Before Tax</td><td>£8,237</td><td>£8,565</td><td>£9,180</td><td>£9,811</td><td>£10,607</td><td>£46,401</td></tr><tr><td>Profit After Tax      </td><td>£6,672</td><td>£6,937</td><td>£7,436</td><td>£7,947</td><td>£8,592</td><td>£37,585</td></tr><tr><td>Change In Property Value</td><td>£3,900</td><td>£3,939</td><td>£11,935</td><td>£16,391</td><td>£19,177</td><td>£55,343</td></tr><tr><td>Net Return</td><td>£10,572</td><td>£10,876</td><td>£19,371</td><td>£24,338</td><td>£27,769</td><td>£92,927</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>8%</td><td>9%</td><td>15%</td><td>19%</td><td>22%</td><td>74%</td></tr></tbody></table></div></div></template></turbo-stream>