<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>£29,832</td><td>£30,279</td><td>£31,036</td><td>£31,812</td><td>£32,767</td><td>£155,727</td></tr><tr><td>Total Expenses</td><td>£21,448</td><td>£21,539</td><td>£21,658</td><td>£21,779</td><td>£21,917</td><td>£108,342</td></tr><tr><td>Profit Before Tax</td><td>£8,384</td><td>£8,740</td><td>£9,379</td><td>£10,033</td><td>£10,849</td><td>£47,385</td></tr><tr><td>Profit After Tax      </td><td>£6,791</td><td>£7,080</td><td>£7,597</td><td>£8,127</td><td>£8,788</td><td>£38,382</td></tr><tr><td>Change In Property Value</td><td>£12,450</td><td>£12,824</td><td>£24,215</td><td>£27,869</td><td>£29,541</td><td>£106,899</td></tr><tr><td>Net Return</td><td>£19,241</td><td>£19,903</td><td>£31,812</td><td>£35,996</td><td>£38,330</td><td>£145,282</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>