<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>£29,400</td><td>£29,841</td><td>£30,587</td><td>£31,352</td><td>£32,292</td><td>£153,472</td></tr><tr><td>Total Expenses</td><td>£24,269</td><td>£24,325</td><td>£24,410</td><td>£24,498</td><td>£24,602</td><td>£122,105</td></tr><tr><td>Profit Before Tax</td><td>£5,131</td><td>£5,516</td><td>£6,177</td><td>£6,854</td><td>£7,690</td><td>£31,367</td></tr><tr><td>Profit After Tax      </td><td>£4,156</td><td>£4,468</td><td>£5,003</td><td>£5,552</td><td>£6,229</td><td>£25,407</td></tr><tr><td>Change In Property Value</td><td>£10,500</td><td>£10,710</td><td>£21,848</td><td>£28,403</td><td>£29,823</td><td>£101,284</td></tr><tr><td>Net Return</td><td>£14,656</td><td>£15,178</td><td>£26,852</td><td>£33,955</td><td>£36,052</td><td>£126,692</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>3%</td><td>3%</td><td>3%</td><td>4%</td><td>15%</td></tr><tr><td>Total Net Return (%)</td><td>9%</td><td>9%</td><td>16%</td><td>20%</td><td>21%</td><td>74%</td></tr></tbody></table></div></div></template></turbo-stream>