<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>£34,500</td><td>£35,017</td><td>£35,893</td><td>£36,790</td><td>£37,894</td><td>£180,095</td></tr><tr><td>Total Expenses</td><td>£28,263</td><td>£28,361</td><td>£28,491</td><td>£28,625</td><td>£28,778</td><td>£142,518</td></tr><tr><td>Profit Before Tax</td><td>£6,237</td><td>£6,657</td><td>£7,402</td><td>£8,165</td><td>£9,116</td><td>£37,576</td></tr><tr><td>Profit After Tax      </td><td>£5,052</td><td>£5,392</td><td>£5,995</td><td>£6,614</td><td>£7,384</td><td>£30,437</td></tr><tr><td>Change In Property Value</td><td>£5,750</td><td>£5,808</td><td>£17,597</td><td>£24,166</td><td>£28,274</td><td>£81,595</td></tr><tr><td>Net Return</td><td>£10,802</td><td>£11,199</td><td>£23,592</td><td>£30,780</td><td>£35,658</td><td>£112,032</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>3%</td><td>3%</td><td>4%</td><td>16%</td></tr><tr><td>Total Net Return (%)</td><td>6%</td><td>6%</td><td>12%</td><td>16%</td><td>19%</td><td>59%</td></tr></tbody></table></div></div></template></turbo-stream>