<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>£37,716</td><td>£38,282</td><td>£39,239</td><td>£40,220</td><td>£41,426</td><td>£196,883</td></tr><tr><td>Total Expenses</td><td>£26,889</td><td>£27,044</td><td>£27,232</td><td>£27,423</td><td>£27,635</td><td>£136,223</td></tr><tr><td>Profit Before Tax</td><td>£10,827</td><td>£11,238</td><td>£12,007</td><td>£12,796</td><td>£13,791</td><td>£60,659</td></tr><tr><td>Profit After Tax      </td><td>£8,770</td><td>£9,103</td><td>£9,726</td><td>£10,365</td><td>£11,171</td><td>£49,134</td></tr><tr><td>Change In Property Value</td><td>£14,250</td><td>£14,678</td><td>£27,716</td><td>£31,899</td><td>£33,813</td><td>£122,355</td></tr><tr><td>Net Return</td><td>£23,020</td><td>£23,780</td><td>£37,442</td><td>£42,264</td><td>£44,983</td><td>£171,489</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>27%</td><td>29%</td><td>111%</td></tr></tbody></table></div></div></template></turbo-stream>