<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>£29,592</td><td>£30,036</td><td>£30,787</td><td>£31,556</td><td>£32,503</td><td>£154,474</td></tr><tr><td>Total Expenses</td><td>£20,204</td><td>£20,295</td><td>£20,413</td><td>£20,534</td><td>£20,671</td><td>£102,116</td></tr><tr><td>Profit Before Tax</td><td>£9,388</td><td>£9,741</td><td>£10,374</td><td>£11,023</td><td>£11,832</td><td>£52,358</td></tr><tr><td>Profit After Tax      </td><td>£7,604</td><td>£7,890</td><td>£8,403</td><td>£8,929</td><td>£9,584</td><td>£42,410</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>£19,132</td><td>£19,764</td><td>£30,824</td><td>£34,733</td><td>£36,937</td><td>£141,388</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>