<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>£29,700</td><td>£30,294</td><td>£31,051</td><td>£31,828</td><td>£32,623</td><td>£155,496</td></tr><tr><td>Total Expenses</td><td>£23,109</td><td>£23,180</td><td>£23,267</td><td>£23,355</td><td>£23,445</td><td>£116,356</td></tr><tr><td>Profit Before Tax</td><td>£6,591</td><td>£7,114</td><td>£7,785</td><td>£8,473</td><td>£9,178</td><td>£39,140</td></tr><tr><td>Profit After Tax      </td><td>£5,339</td><td>£5,762</td><td>£6,306</td><td>£6,863</td><td>£7,434</td><td>£31,704</td></tr><tr><td>Change In Property Value</td><td>£14,850</td><td>£15,296</td><td>£26,257</td><td>£33,084</td><td>£35,069</td><td>£124,556</td></tr><tr><td>Net Return</td><td>£20,189</td><td>£21,058</td><td>£32,563</td><td>£39,947</td><td>£42,503</td><td>£156,260</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>17%</td></tr><tr><td>Total Net Return (%)</td><td>11%</td><td>11%</td><td>17%</td><td>21%</td><td>23%</td><td>83%</td></tr></tbody></table></div></div></template></turbo-stream>