<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>£30,528</td><td>£30,986</td><td>£31,761</td><td>£32,555</td><td>£33,531</td><td>£159,360</td></tr><tr><td>Total Expenses</td><td>£21,875</td><td>£21,967</td><td>£22,087</td><td>£22,210</td><td>£22,351</td><td>£110,490</td></tr><tr><td>Profit Before Tax</td><td>£8,653</td><td>£9,019</td><td>£9,673</td><td>£10,344</td><td>£11,180</td><td>£48,870</td></tr><tr><td>Profit After Tax      </td><td>£7,009</td><td>£7,305</td><td>£7,835</td><td>£8,379</td><td>£9,056</td><td>£39,585</td></tr><tr><td>Change In Property Value</td><td>£12,720</td><td>£13,102</td><td>£24,740</td><td>£28,474</td><td>£30,182</td><td>£109,218</td></tr><tr><td>Net Return</td><td>£19,729</td><td>£20,407</td><td>£32,576</td><td>£36,852</td><td>£39,238</td><td>£148,802</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>