<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>£38,124</td><td>£38,696</td><td>£39,663</td><td>£40,655</td><td>£41,874</td><td>£199,012</td></tr><tr><td>Total Expenses</td><td>£30,609</td><td>£30,712</td><td>£30,852</td><td>£30,995</td><td>£31,160</td><td>£154,329</td></tr><tr><td>Profit Before Tax</td><td>£7,515</td><td>£7,983</td><td>£8,811</td><td>£9,660</td><td>£10,715</td><td>£44,684</td></tr><tr><td>Profit After Tax      </td><td>£6,087</td><td>£6,467</td><td>£7,137</td><td>£7,824</td><td>£8,679</td><td>£36,194</td></tr><tr><td>Change In Property Value</td><td>£15,625</td><td>£16,016</td><td>£29,549</td><td>£37,740</td><td>£43,436</td><td>£142,366</td></tr><tr><td>Net Return</td><td>£21,712</td><td>£22,482</td><td>£36,686</td><td>£45,565</td><td>£52,115</td><td>£178,559</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>10%</td><td>11%</td><td>18%</td><td>22%</td><td>25%</td><td>86%</td></tr></tbody></table></div></div></template></turbo-stream>