<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>£34,368</td><td>£34,884</td><td>£35,756</td><td>£36,649</td><td>£37,749</td><td>£179,406</td></tr><tr><td>Total Expenses</td><td>£21,110</td><td>£21,173</td><td>£21,271</td><td>£21,371</td><td>£21,492</td><td>£106,417</td></tr><tr><td>Profit Before Tax</td><td>£13,258</td><td>£13,711</td><td>£14,485</td><td>£15,278</td><td>£16,257</td><td>£72,989</td></tr><tr><td>Profit After Tax      </td><td>£10,739</td><td>£11,106</td><td>£11,733</td><td>£12,375</td><td>£13,168</td><td>£59,121</td></tr><tr><td>Change In Property Value</td><td>£12,983</td><td>£13,372</td><td>£25,252</td><td>£29,062</td><td>£30,806</td><td>£111,476</td></tr><tr><td>Net Return</td><td>£23,722</td><td>£24,478</td><td>£36,984</td><td>£41,438</td><td>£43,974</td><td>£170,596</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>17%</td><td>26%</td><td>30%</td><td>31%</td><td>122%</td></tr></tbody></table></div></div></template></turbo-stream>