<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>£32,220</td><td>£32,703</td><td>£33,521</td><td>£34,359</td><td>£35,390</td><td>£168,193</td></tr><tr><td>Total Expenses</td><td>£21,886</td><td>£21,980</td><td>£22,105</td><td>£22,232</td><td>£22,378</td><td>£110,580</td></tr><tr><td>Profit Before Tax</td><td>£10,335</td><td>£10,723</td><td>£11,416</td><td>£12,127</td><td>£13,012</td><td>£57,613</td></tr><tr><td>Profit After Tax      </td><td>£8,371</td><td>£8,686</td><td>£9,247</td><td>£9,823</td><td>£10,539</td><td>£46,666</td></tr><tr><td>Change In Property Value</td><td>£12,600</td><td>£12,978</td><td>£24,507</td><td>£28,205</td><td>£29,897</td><td>£108,187</td></tr><tr><td>Net Return</td><td>£20,971</td><td>£21,664</td><td>£33,754</td><td>£38,028</td><td>£40,437</td><td>£154,854</td></tr><tr><td>Return From Rental Income (%)</td><td>6%</td><td>6%</td><td>7%</td><td>7%</td><td>8%</td><td>34%</td></tr><tr><td>Total Net Return (%)</td><td>15%</td><td>16%</td><td>25%</td><td>28%</td><td>30%</td><td>114%</td></tr></tbody></table></div></div></template></turbo-stream>