<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>£30,648</td><td>£31,108</td><td>£31,885</td><td>£32,683</td><td>£33,663</td><td>£159,987</td></tr><tr><td>Total Expenses</td><td>£20,855</td><td>£20,947</td><td>£21,068</td><td>£21,192</td><td>£21,332</td><td>£105,395</td></tr><tr><td>Profit Before Tax</td><td>£9,793</td><td>£10,160</td><td>£10,817</td><td>£11,491</td><td>£12,331</td><td>£54,592</td></tr><tr><td>Profit After Tax      </td><td>£7,932</td><td>£8,230</td><td>£8,762</td><td>£9,308</td><td>£9,988</td><td>£44,219</td></tr><tr><td>Change In Property Value</td><td>£11,940</td><td>£12,298</td><td>£23,223</td><td>£26,728</td><td>£28,331</td><td>£102,520</td></tr><tr><td>Net Return</td><td>£19,872</td><td>£20,528</td><td>£31,985</td><td>£36,035</td><td>£38,319</td><td>£146,739</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>35%</td></tr><tr><td>Total Net Return (%)</td><td>16%</td><td>16%</td><td>25%</td><td>28%</td><td>30%</td><td>115%</td></tr></tbody></table></div></div></template></turbo-stream>