<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>£33,180</td><td>£33,678</td><td>£34,520</td><td>£35,383</td><td>£36,444</td><td>£173,204</td></tr><tr><td>Total Expenses</td><td>£21,980</td><td>£22,075</td><td>£22,202</td><td>£22,333</td><td>£22,481</td><td>£111,071</td></tr><tr><td>Profit Before Tax</td><td>£11,200</td><td>£11,602</td><td>£12,317</td><td>£13,050</td><td>£13,963</td><td>£62,133</td></tr><tr><td>Profit After Tax      </td><td>£9,072</td><td>£9,398</td><td>£9,977</td><td>£10,571</td><td>£11,310</td><td>£50,328</td></tr><tr><td>Change In Property Value</td><td>£12,599</td><td>£12,976</td><td>£24,504</td><td>£28,202</td><td>£29,894</td><td>£108,174</td></tr><tr><td>Net Return</td><td>£21,671</td><td>£22,374</td><td>£34,481</td><td>£38,772</td><td>£41,204</td><td>£158,502</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>