<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>£34,416</td><td>£34,932</td><td>£35,806</td><td>£36,701</td><td>£37,802</td><td>£179,656</td></tr><tr><td>Total Expenses</td><td>£23,779</td><td>£23,842</td><td>£23,940</td><td>£24,041</td><td>£24,162</td><td>£119,764</td></tr><tr><td>Profit Before Tax</td><td>£10,637</td><td>£11,090</td><td>£11,865</td><td>£12,660</td><td>£13,640</td><td>£59,892</td></tr><tr><td>Profit After Tax      </td><td>£8,616</td><td>£8,983</td><td>£9,611</td><td>£10,255</td><td>£11,049</td><td>£48,513</td></tr><tr><td>Change In Property Value</td><td>£12,500</td><td>£12,813</td><td>£21,013</td><td>£30,048</td><td>£34,582</td><td>£110,955</td></tr><tr><td>Net Return</td><td>£21,116</td><td>£21,795</td><td>£30,623</td><td>£40,302</td><td>£45,631</td><td>£159,468</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>5%</td><td>6%</td><td>6%</td><td>7%</td><td>30%</td></tr><tr><td>Total Net Return (%)</td><td>13%</td><td>13%</td><td>19%</td><td>25%</td><td>28%</td><td>98%</td></tr></tbody></table></div></div></template></turbo-stream>