<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>£33,744</td><td>£34,250</td><td>£35,106</td><td>£35,984</td><td>£37,064</td><td>£176,148</td></tr><tr><td>Total Expenses</td><td>£24,109</td><td>£24,249</td><td>£24,418</td><td>£24,591</td><td>£24,781</td><td>£122,148</td></tr><tr><td>Profit Before Tax</td><td>£9,635</td><td>£10,001</td><td>£10,689</td><td>£11,393</td><td>£12,282</td><td>£54,000</td></tr><tr><td>Profit After Tax      </td><td>£7,804</td><td>£8,101</td><td>£8,658</td><td>£9,229</td><td>£9,949</td><td>£43,740</td></tr><tr><td>Change In Property Value</td><td>£12,749</td><td>£13,131</td><td>£24,796</td><td>£28,538</td><td>£30,250</td><td>£109,462</td></tr><tr><td>Net Return</td><td>£20,553</td><td>£21,232</td><td>£33,453</td><td>£37,766</td><td>£40,198</td><td>£153,202</td></tr><tr><td>Return From Rental Income (%)</td><td>6%</td><td>6%</td><td>6%</td><td>7%</td><td>7%</td><td>32%</td></tr><tr><td>Total Net Return (%)</td><td>15%</td><td>15%</td><td>24%</td><td>28%</td><td>29%</td><td>112%</td></tr></tbody></table></div></div></template></turbo-stream>