<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>£30,924</td><td>£31,388</td><td>£32,173</td><td>£32,977</td><td>£33,966</td><td>£161,427</td></tr><tr><td>Total Expenses</td><td>£22,621</td><td>£22,713</td><td>£22,834</td><td>£22,959</td><td>£23,100</td><td>£114,227</td></tr><tr><td>Profit Before Tax</td><td>£8,303</td><td>£8,675</td><td>£9,338</td><td>£10,018</td><td>£10,866</td><td>£47,200</td></tr><tr><td>Profit After Tax      </td><td>£6,726</td><td>£7,027</td><td>£7,564</td><td>£8,115</td><td>£8,801</td><td>£38,232</td></tr><tr><td>Change In Property Value</td><td>£11,045</td><td>£11,321</td><td>£20,887</td><td>£26,678</td><td>£30,704</td><td>£100,634</td></tr><tr><td>Net Return</td><td>£17,771</td><td>£18,348</td><td>£28,451</td><td>£34,792</td><td>£39,505</td><td>£138,867</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>5%</td><td>5%</td><td>6%</td><td>6%</td><td>27%</td></tr><tr><td>Total Net Return (%)</td><td>12%</td><td>13%</td><td>20%</td><td>24%</td><td>28%</td><td>97%</td></tr></tbody></table></div></div></template></turbo-stream>