<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>£31,284</td><td>£31,753</td><td>£32,547</td><td>£33,361</td><td>£34,362</td><td>£163,307</td></tr><tr><td>Total Expenses</td><td>£23,379</td><td>£23,472</td><td>£23,594</td><td>£23,719</td><td>£23,862</td><td>£118,026</td></tr><tr><td>Profit Before Tax</td><td>£7,905</td><td>£8,281</td><td>£8,953</td><td>£9,641</td><td>£10,499</td><td>£45,280</td></tr><tr><td>Profit After Tax      </td><td>£6,403</td><td>£6,708</td><td>£7,252</td><td>£7,810</td><td>£8,505</td><td>£36,677</td></tr><tr><td>Change In Property Value</td><td>£13,800</td><td>£14,214</td><td>£26,841</td><td>£30,891</td><td>£32,745</td><td>£118,491</td></tr><tr><td>Net Return</td><td>£20,203</td><td>£20,922</td><td>£34,093</td><td>£38,701</td><td>£41,249</td><td>£155,168</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>5%</td><td>5%</td><td>6%</td><td>25%</td></tr><tr><td>Total Net Return (%)</td><td>14%</td><td>14%</td><td>23%</td><td>26%</td><td>28%</td><td>104%</td></tr></tbody></table></div></div></template></turbo-stream>