<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>£31,596</td><td>£32,070</td><td>£32,872</td><td>£33,693</td><td>£34,704</td><td>£164,935</td></tr><tr><td>Total Expenses</td><td>£21,030</td><td>£21,123</td><td>£21,246</td><td>£21,372</td><td>£21,516</td><td>£106,287</td></tr><tr><td>Profit Before Tax</td><td>£10,566</td><td>£10,947</td><td>£11,626</td><td>£12,321</td><td>£13,188</td><td>£58,649</td></tr><tr><td>Profit After Tax      </td><td>£8,559</td><td>£8,867</td><td>£9,417</td><td>£9,980</td><td>£10,683</td><td>£47,505</td></tr><tr><td>Change In Property Value</td><td>£12,000</td><td>£12,360</td><td>£23,340</td><td>£26,862</td><td>£28,474</td><td>£103,035</td></tr><tr><td>Net Return</td><td>£20,559</td><td>£21,227</td><td>£32,757</td><td>£36,842</td><td>£39,156</td><td>£150,541</td></tr><tr><td>Return From Rental Income (%)</td><td>7%</td><td>7%</td><td>7%</td><td>8%</td><td>8%</td><td>37%</td></tr><tr><td>Total Net Return (%)</td><td>16%</td><td>17%</td><td>25%</td><td>29%</td><td>30%</td><td>117%</td></tr></tbody></table></div></div></template></turbo-stream>