<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>£29,256</td><td>£29,695</td><td>£30,437</td><td>£31,198</td><td>£32,134</td><td>£152,720</td></tr><tr><td>Total Expenses</td><td>£20,000</td><td>£20,090</td><td>£20,208</td><td>£20,328</td><td>£20,464</td><td>£101,090</td></tr><tr><td>Profit Before Tax</td><td>£9,256</td><td>£9,604</td><td>£10,230</td><td>£10,871</td><td>£11,670</td><td>£51,631</td></tr><tr><td>Profit After Tax      </td><td>£7,497</td><td>£7,780</td><td>£8,286</td><td>£8,805</td><td>£9,453</td><td>£41,821</td></tr><tr><td>Change In Property Value</td><td>£11,399</td><td>£11,741</td><td>£22,170</td><td>£25,516</td><td>£27,047</td><td>£97,873</td></tr><tr><td>Net Return</td><td>£18,896</td><td>£19,520</td><td>£30,456</td><td>£34,321</td><td>£36,500</td><td>£139,694</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>