<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>£30,216</td><td>£30,669</td><td>£31,436</td><td>£32,222</td><td>£33,189</td><td>£157,732</td></tr><tr><td>Total Expenses</td><td>£20,580</td><td>£20,637</td><td>£20,724</td><td>£20,814</td><td>£20,921</td><td>£103,675</td></tr><tr><td>Profit Before Tax</td><td>£9,636</td><td>£10,033</td><td>£10,712</td><td>£11,408</td><td>£12,268</td><td>£54,056</td></tr><tr><td>Profit After Tax      </td><td>£7,805</td><td>£8,126</td><td>£8,677</td><td>£9,241</td><td>£9,937</td><td>£43,786</td></tr><tr><td>Change In Property Value</td><td>£12,899</td><td>£13,285</td><td>£25,087</td><td>£28,873</td><td>£30,606</td><td>£110,750</td></tr><tr><td>Net Return</td><td>£20,704</td><td>£21,412</td><td>£33,764</td><td>£38,114</td><td>£40,542</td><td>£154,536</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>32%</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>