<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>£30,708</td><td>£31,169</td><td>£31,948</td><td>£32,747</td><td>£33,729</td><td>£160,300</td></tr><tr><td>Total Expenses</td><td>£20,939</td><td>£21,031</td><td>£21,152</td><td>£21,275</td><td>£21,416</td><td>£105,813</td></tr><tr><td>Profit Before Tax</td><td>£9,769</td><td>£10,138</td><td>£10,796</td><td>£11,471</td><td>£12,313</td><td>£54,487</td></tr><tr><td>Profit After Tax      </td><td>£7,913</td><td>£8,212</td><td>£8,745</td><td>£9,292</td><td>£9,973</td><td>£44,134</td></tr><tr><td>Change In Property Value</td><td>£11,999</td><td>£12,358</td><td>£23,337</td><td>£26,859</td><td>£28,470</td><td>£103,023</td></tr><tr><td>Net Return</td><td>£19,912</td><td>£20,570</td><td>£32,082</td><td>£36,150</td><td>£38,443</td><td>£147,157</td></tr><tr><td>Return From Rental Income (%)</td><td>6%</td><td>6%</td><td>7%</td><td>7%</td><td>8%</td><td>34%</td></tr><tr><td>Total Net Return (%)</td><td>15%</td><td>16%</td><td>25%</td><td>28%</td><td>30%</td><td>115%</td></tr></tbody></table></div></div></template></turbo-stream>