<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>£37,392</td><td>£37,953</td><td>£38,902</td><td>£39,874</td><td>£41,070</td><td>£195,191</td></tr><tr><td>Total Expenses</td><td>£27,816</td><td>£27,969</td><td>£28,155</td><td>£28,345</td><td>£28,556</td><td>£140,841</td></tr><tr><td>Profit Before Tax</td><td>£9,576</td><td>£9,984</td><td>£10,746</td><td>£11,529</td><td>£12,515</td><td>£54,350</td></tr><tr><td>Profit After Tax      </td><td>£7,757</td><td>£8,087</td><td>£8,705</td><td>£9,338</td><td>£10,137</td><td>£44,024</td></tr><tr><td>Change In Property Value</td><td>£12,500</td><td>£12,813</td><td>£23,639</td><td>£30,192</td><td>£34,749</td><td>£113,893</td></tr><tr><td>Net Return</td><td>£20,257</td><td>£20,899</td><td>£32,344</td><td>£39,531</td><td>£44,886</td><td>£157,916</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>27%</td></tr><tr><td>Total Net Return (%)</td><td>12%</td><td>13%</td><td>20%</td><td>24%</td><td>27%</td><td>97%</td></tr></tbody></table></div></div></template></turbo-stream>