<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>£33,576</td><td>£34,080</td><td>£34,932</td><td>£35,805</td><td>£36,879</td><td>£175,271</td></tr><tr><td>Total Expenses</td><td>£22,219</td><td>£22,316</td><td>£22,444</td><td>£22,575</td><td>£22,725</td><td>£112,280</td></tr><tr><td>Profit Before Tax</td><td>£11,357</td><td>£11,764</td><td>£12,488</td><td>£13,230</td><td>£14,154</td><td>£62,991</td></tr><tr><td>Profit After Tax      </td><td>£9,199</td><td>£9,529</td><td>£10,115</td><td>£10,716</td><td>£11,465</td><td>£51,023</td></tr><tr><td>Change In Property Value</td><td>£12,750</td><td>£13,133</td><td>£24,799</td><td>£28,541</td><td>£30,253</td><td>£109,475</td></tr><tr><td>Net Return</td><td>£21,949</td><td>£22,661</td><td>£34,914</td><td>£39,257</td><td>£41,718</td><td>£160,498</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>