<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>£35,772</td><td>£36,309</td><td>£37,216</td><td>£38,147</td><td>£39,291</td><td>£186,735</td></tr><tr><td>Total Expenses</td><td>£28,874</td><td>£28,939</td><td>£29,041</td><td>£29,145</td><td>£29,270</td><td>£145,269</td></tr><tr><td>Profit Before Tax</td><td>£6,898</td><td>£7,369</td><td>£8,176</td><td>£9,002</td><td>£10,021</td><td>£41,466</td></tr><tr><td>Profit After Tax      </td><td>£5,587</td><td>£5,969</td><td>£6,622</td><td>£7,292</td><td>£8,117</td><td>£33,587</td></tr><tr><td>Change In Property Value</td><td>£9,375</td><td>£9,516</td><td>£22,536</td><td>£29,989</td><td>£34,821</td><td>£106,237</td></tr><tr><td>Net Return</td><td>£14,962</td><td>£15,485</td><td>£29,158</td><td>£37,281</td><td>£42,938</td><td>£139,824</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>3%</td><td>4%</td><td>4%</td><td>16%</td></tr><tr><td>Total Net Return (%)</td><td>7%</td><td>7%</td><td>14%</td><td>18%</td><td>21%</td><td>67%</td></tr></tbody></table></div></div></template></turbo-stream>