<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>£29,100</td><td>£29,536</td><td>£30,275</td><td>£31,032</td><td>£31,963</td><td>£151,906</td></tr><tr><td>Total Expenses</td><td>£19,962</td><td>£20,052</td><td>£20,169</td><td>£20,288</td><td>£20,424</td><td>£100,895</td></tr><tr><td>Profit Before Tax</td><td>£9,138</td><td>£9,485</td><td>£10,106</td><td>£10,744</td><td>£11,539</td><td>£51,011</td></tr><tr><td>Profit After Tax      </td><td>£7,402</td><td>£7,683</td><td>£8,186</td><td>£8,702</td><td>£9,346</td><td>£41,319</td></tr><tr><td>Change In Property Value</td><td>£11,382</td><td>£11,723</td><td>£22,137</td><td>£25,478</td><td>£27,006</td><td>£97,726</td></tr><tr><td>Net Return</td><td>£18,783</td><td>£19,406</td><td>£30,323</td><td>£34,180</td><td>£36,353</td><td>£139,045</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>