<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>£31,932</td><td>£32,411</td><td>£33,221</td><td>£34,052</td><td>£35,073</td><td>£166,689</td></tr><tr><td>Total Expenses</td><td>£19,648</td><td>£19,707</td><td>£19,799</td><td>£19,893</td><td>£20,006</td><td>£99,054</td></tr><tr><td>Profit Before Tax</td><td>£12,284</td><td>£12,704</td><td>£13,422</td><td>£14,158</td><td>£15,067</td><td>£67,635</td></tr><tr><td>Profit After Tax      </td><td>£9,950</td><td>£10,290</td><td>£10,872</td><td>£11,468</td><td>£12,204</td><td>£54,784</td></tr><tr><td>Change In Property Value</td><td>£12,062</td><td>£12,424</td><td>£23,460</td><td>£27,000</td><td>£28,620</td><td>£103,566</td></tr><tr><td>Net Return</td><td>£22,012</td><td>£22,714</td><td>£34,332</td><td>£38,469</td><td>£40,825</td><td>£158,351</td></tr><tr><td>Return From Rental Income (%)</td><td>8%</td><td>8%</td><td>8%</td><td>9%</td><td>9%</td><td>42%</td></tr><tr><td>Total Net Return (%)</td><td>17%</td><td>18%</td><td>27%</td><td>30%</td><td>32%</td><td>123%</td></tr></tbody></table></div></div></template></turbo-stream>