<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>£30,240</td><td>£30,694</td><td>£31,461</td><td>£32,247</td><td>£33,215</td><td>£157,857</td></tr><tr><td>Total Expenses</td><td>£21,688</td><td>£21,779</td><td>£21,899</td><td>£22,021</td><td>£22,160</td><td>£109,546</td></tr><tr><td>Profit Before Tax</td><td>£8,553</td><td>£8,915</td><td>£9,562</td><td>£10,226</td><td>£11,054</td><td>£48,310</td></tr><tr><td>Profit After Tax      </td><td>£6,928</td><td>£7,221</td><td>£7,746</td><td>£8,283</td><td>£8,954</td><td>£39,131</td></tr><tr><td>Change In Property Value</td><td>£12,600</td><td>£12,978</td><td>£24,507</td><td>£28,205</td><td>£29,897</td><td>£108,187</td></tr><tr><td>Net Return</td><td>£19,528</td><td>£20,199</td><td>£32,252</td><td>£36,488</td><td>£38,851</td><td>£147,319</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>29%</td></tr><tr><td>Total Net Return (%)</td><td>14%</td><td>15%</td><td>24%</td><td>27%</td><td>29%</td><td>109%</td></tr></tbody></table></div></div></template></turbo-stream>