<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>£30,924</td><td>£31,388</td><td>£32,173</td><td>£32,977</td><td>£33,966</td><td>£161,427</td></tr><tr><td>Total Expenses</td><td>£21,047</td><td>£21,105</td><td>£21,195</td><td>£21,286</td><td>£21,396</td><td>£106,029</td></tr><tr><td>Profit Before Tax</td><td>£9,877</td><td>£10,283</td><td>£10,978</td><td>£11,691</td><td>£12,571</td><td>£55,399</td></tr><tr><td>Profit After Tax      </td><td>£8,000</td><td>£8,329</td><td>£8,892</td><td>£9,470</td><td>£10,182</td><td>£44,873</td></tr><tr><td>Change In Property Value</td><td>£13,199</td><td>£13,594</td><td>£25,671</td><td>£29,545</td><td>£31,318</td><td>£113,326</td></tr><tr><td>Net Return</td><td>£21,199</td><td>£21,923</td><td>£34,563</td><td>£39,015</td><td>£41,500</td><td>£158,199</td></tr><tr><td>Return From Rental Income (%)</td><td>6%</td><td>6%</td><td>6%</td><td>7%</td><td>7%</td><td>31%</td></tr><tr><td>Total Net Return (%)</td><td>15%</td><td>15%</td><td>24%</td><td>27%</td><td>29%</td><td>111%</td></tr></tbody></table></div></div></template></turbo-stream>