<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>£29,916</td><td>£30,365</td><td>£31,124</td><td>£31,902</td><td>£32,859</td><td>£156,166</td></tr><tr><td>Total Expenses</td><td>£24,321</td><td>£24,377</td><td>£24,464</td><td>£24,553</td><td>£24,659</td><td>£122,374</td></tr><tr><td>Profit Before Tax</td><td>£5,595</td><td>£5,987</td><td>£6,660</td><td>£7,349</td><td>£8,200</td><td>£33,791</td></tr><tr><td>Profit After Tax      </td><td>£4,532</td><td>£4,850</td><td>£5,394</td><td>£5,953</td><td>£6,642</td><td>£27,371</td></tr><tr><td>Change In Property Value</td><td>£13,125</td><td>£13,453</td><td>£24,821</td><td>£31,702</td><td>£36,486</td><td>£119,587</td></tr><tr><td>Net Return</td><td>£17,657</td><td>£18,303</td><td>£30,216</td><td>£37,655</td><td>£43,128</td><td>£146,958</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>3%</td><td>3%</td><td>4%</td><td>16%</td></tr><tr><td>Total Net Return (%)</td><td>10%</td><td>11%</td><td>18%</td><td>22%</td><td>25%</td><td>85%</td></tr></tbody></table></div></div></template></turbo-stream>