<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>£35,820</td><td>£36,357</td><td>£37,266</td><td>£38,198</td><td>£39,344</td><td>£186,985</td></tr><tr><td>Total Expenses</td><td>£26,906</td><td>£27,054</td><td>£27,233</td><td>£27,415</td><td>£27,617</td><td>£136,225</td></tr><tr><td>Profit Before Tax</td><td>£8,914</td><td>£9,303</td><td>£10,034</td><td>£10,783</td><td>£11,727</td><td>£50,760</td></tr><tr><td>Profit After Tax      </td><td>£7,220</td><td>£7,536</td><td>£8,127</td><td>£8,734</td><td>£9,499</td><td>£41,116</td></tr><tr><td>Change In Property Value</td><td>£12,125</td><td>£12,428</td><td>£22,930</td><td>£29,287</td><td>£33,706</td><td>£110,476</td></tr><tr><td>Net Return</td><td>£19,345</td><td>£19,964</td><td>£31,057</td><td>£38,020</td><td>£43,205</td><td>£151,591</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>5%</td><td>5%</td><td>6%</td><td>6%</td><td>26%</td></tr><tr><td>Total Net Return (%)</td><td>12%</td><td>13%</td><td>20%</td><td>24%</td><td>27%</td><td>96%</td></tr></tbody></table></div></div></template></turbo-stream>