<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>£34,500</td><td>£35,190</td><td>£36,070</td><td>£36,971</td><td>£37,896</td><td>£180,627</td></tr><tr><td>Total Expenses</td><td>£26,763</td><td>£26,844</td><td>£26,942</td><td>£27,043</td><td>£27,147</td><td>£134,739</td></tr><tr><td>Profit Before Tax</td><td>£7,737</td><td>£8,346</td><td>£9,127</td><td>£9,928</td><td>£10,749</td><td>£45,888</td></tr><tr><td>Profit After Tax      </td><td>£6,267</td><td>£6,761</td><td>£7,393</td><td>£8,042</td><td>£8,707</td><td>£37,169</td></tr><tr><td>Change In Property Value</td><td>£17,250</td><td>£17,768</td><td>£30,501</td><td>£38,431</td><td>£40,737</td><td>£144,686</td></tr><tr><td>Net Return</td><td>£23,517</td><td>£24,528</td><td>£37,894</td><td>£46,473</td><td>£49,444</td><td>£181,856</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>3%</td><td>4%</td><td>4%</td><td>17%</td></tr><tr><td>Total Net Return (%)</td><td>11%</td><td>11%</td><td>17%</td><td>21%</td><td>22%</td><td>82%</td></tr></tbody></table></div></div></template></turbo-stream>