<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>£29,436</td><td>£29,878</td><td>£30,624</td><td>£31,390</td><td>£32,332</td><td>£153,660</td></tr><tr><td>Total Expenses</td><td>£21,167</td><td>£21,257</td><td>£21,375</td><td>£21,496</td><td>£21,632</td><td>£106,928</td></tr><tr><td>Profit Before Tax</td><td>£8,269</td><td>£8,620</td><td>£9,249</td><td>£9,895</td><td>£10,699</td><td>£46,732</td></tr><tr><td>Profit After Tax      </td><td>£6,698</td><td>£6,982</td><td>£7,492</td><td>£8,015</td><td>£8,667</td><td>£37,853</td></tr><tr><td>Change In Property Value</td><td>£12,267</td><td>£12,635</td><td>£23,860</td><td>£27,461</td><td>£29,108</td><td>£105,332</td></tr><tr><td>Net Return</td><td>£18,965</td><td>£19,618</td><td>£31,352</td><td>£35,475</td><td>£37,775</td><td>£143,185</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>