<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>£31,044</td><td>£31,665</td><td>£32,457</td><td>£33,268</td><td>£34,100</td><td>£162,533</td></tr><tr><td>Total Expenses</td><td>£20,974</td><td>£21,082</td><td>£21,205</td><td>£21,330</td><td>£21,455</td><td>£106,047</td></tr><tr><td>Profit Before Tax</td><td>£10,070</td><td>£10,582</td><td>£11,252</td><td>£11,938</td><td>£12,644</td><td>£56,486</td></tr><tr><td>Profit After Tax      </td><td>£8,156</td><td>£8,572</td><td>£9,114</td><td>£9,670</td><td>£10,242</td><td>£45,754</td></tr><tr><td>Change In Property Value</td><td>£8,000</td><td>£8,160</td><td>£16,646</td><td>£21,640</td><td>£24,995</td><td>£79,441</td></tr><tr><td>Net Return</td><td>£16,156</td><td>£16,732</td><td>£25,760</td><td>£31,310</td><td>£35,236</td><td>£125,195</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>4%</td><td>4%</td><td>4%</td><td>20%</td></tr><tr><td>Total Net Return (%)</td><td>7%</td><td>7%</td><td>11%</td><td>14%</td><td>15%</td><td>54%</td></tr></tbody></table></div></div></template></turbo-stream>