<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>£29,472</td><td>£29,914</td><td>£30,662</td><td>£31,428</td><td>£32,371</td><td>£153,848</td></tr><tr><td>Total Expenses</td><td>£20,192</td><td>£20,283</td><td>£20,400</td><td>£20,521</td><td>£20,658</td><td>£102,054</td></tr><tr><td>Profit Before Tax</td><td>£9,280</td><td>£9,632</td><td>£10,262</td><td>£10,908</td><td>£11,714</td><td>£51,794</td></tr><tr><td>Profit After Tax      </td><td>£7,517</td><td>£7,802</td><td>£8,312</td><td>£8,835</td><td>£9,488</td><td>£41,953</td></tr><tr><td>Change In Property Value</td><td>£11,528</td><td>£11,873</td><td>£22,421</td><td>£25,804</td><td>£27,353</td><td>£98,978</td></tr><tr><td>Net Return</td><td>£19,044</td><td>£19,675</td><td>£30,733</td><td>£34,640</td><td>£36,841</td><td>£140,932</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>115%</td></tr></tbody></table></div></div></template></turbo-stream>