<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>£29,460</td><td>£29,902</td><td>£30,649</td><td>£31,416</td><td>£32,358</td><td>£153,785</td></tr><tr><td>Total Expenses</td><td>£21,210</td><td>£21,300</td><td>£21,417</td><td>£21,538</td><td>£21,675</td><td>£107,140</td></tr><tr><td>Profit Before Tax</td><td>£8,250</td><td>£8,602</td><td>£9,232</td><td>£9,878</td><td>£10,683</td><td>£46,646</td></tr><tr><td>Profit After Tax      </td><td>£6,683</td><td>£6,968</td><td>£7,478</td><td>£8,001</td><td>£8,653</td><td>£37,783</td></tr><tr><td>Change In Property Value</td><td>£12,298</td><td>£12,667</td><td>£23,919</td><td>£27,528</td><td>£29,180</td><td>£105,591</td></tr><tr><td>Net Return</td><td>£18,980</td><td>£19,634</td><td>£31,397</td><td>£35,529</td><td>£37,833</td><td>£143,374</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>