<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>£29,928</td><td>£30,377</td><td>£31,136</td><td>£31,915</td><td>£32,872</td><td>£156,228</td></tr><tr><td>Total Expenses</td><td>£20,751</td><td>£20,808</td><td>£20,894</td><td>£20,983</td><td>£21,090</td><td>£104,527</td></tr><tr><td>Profit Before Tax</td><td>£9,177</td><td>£9,569</td><td>£10,242</td><td>£10,931</td><td>£11,782</td><td>£51,701</td></tr><tr><td>Profit After Tax      </td><td>£7,433</td><td>£7,751</td><td>£8,296</td><td>£8,854</td><td>£9,544</td><td>£41,878</td></tr><tr><td>Change In Property Value</td><td>£6,525</td><td>£6,623</td><td>£15,685</td><td>£20,872</td><td>£24,235</td><td>£73,941</td></tr><tr><td>Net Return</td><td>£13,958</td><td>£14,374</td><td>£23,981</td><td>£29,727</td><td>£33,779</td><td>£115,819</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>6%</td><td>6%</td><td>6%</td><td>7%</td><td>30%</td></tr><tr><td>Total Net Return (%)</td><td>10%</td><td>10%</td><td>17%</td><td>21%</td><td>24%</td><td>82%</td></tr></tbody></table></div></div></template></turbo-stream>