<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>£31,428</td><td>£31,899</td><td>£32,697</td><td>£33,514</td><td>£34,520</td><td>£164,058</td></tr><tr><td>Total Expenses</td><td>£21,211</td><td>£21,304</td><td>£21,427</td><td>£21,553</td><td>£21,696</td><td>£107,191</td></tr><tr><td>Profit Before Tax</td><td>£10,217</td><td>£10,595</td><td>£11,270</td><td>£11,962</td><td>£12,824</td><td>£56,867</td></tr><tr><td>Profit After Tax      </td><td>£8,276</td><td>£8,582</td><td>£9,129</td><td>£9,689</td><td>£10,387</td><td>£46,063</td></tr><tr><td>Change In Property Value</td><td>£4,050</td><td>£4,091</td><td>£12,394</td><td>£17,021</td><td>£19,915</td><td>£57,471</td></tr><tr><td>Net Return</td><td>£12,326</td><td>£12,673</td><td>£21,523</td><td>£26,710</td><td>£30,302</td><td>£103,534</td></tr><tr><td>Return From Rental Income (%)</td><td>6%</td><td>7%</td><td>7%</td><td>7%</td><td>8%</td><td>35%</td></tr><tr><td>Total Net Return (%)</td><td>9%</td><td>10%</td><td>17%</td><td>21%</td><td>23%</td><td>79%</td></tr></tbody></table></div></div></template></turbo-stream>