<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>£29,652</td><td>£30,097</td><td>£30,849</td><td>£31,620</td><td>£32,569</td><td>£154,787</td></tr><tr><td>Total Expenses</td><td>£20,243</td><td>£20,333</td><td>£20,451</td><td>£20,572</td><td>£20,710</td><td>£102,310</td></tr><tr><td>Profit Before Tax</td><td>£9,409</td><td>£9,764</td><td>£10,398</td><td>£11,048</td><td>£11,859</td><td>£52,478</td></tr><tr><td>Profit After Tax      </td><td>£7,622</td><td>£7,908</td><td>£8,422</td><td>£8,949</td><td>£9,606</td><td>£42,507</td></tr><tr><td>Change In Property Value</td><td>£11,552</td><td>£11,899</td><td>£22,468</td><td>£25,859</td><td>£27,411</td><td>£99,189</td></tr><tr><td>Net Return</td><td>£19,174</td><td>£19,807</td><td>£30,891</td><td>£34,808</td><td>£37,017</td><td>£141,696</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>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>