<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>£43,332</td><td>£43,982</td><td>£45,082</td><td>£46,209</td><td>£47,595</td><td>£226,199</td></tr><tr><td>Total Expenses</td><td>£32,178</td><td>£32,354</td><td>£32,568</td><td>£32,786</td><td>£33,028</td><td>£162,914</td></tr><tr><td>Profit Before Tax</td><td>£11,154</td><td>£11,628</td><td>£12,514</td><td>£13,422</td><td>£14,567</td><td>£63,285</td></tr><tr><td>Profit After Tax      </td><td>£9,035</td><td>£9,419</td><td>£10,136</td><td>£10,872</td><td>£11,799</td><td>£51,261</td></tr><tr><td>Change In Property Value</td><td>£11,600</td><td>£11,832</td><td>£24,137</td><td>£31,378</td><td>£32,947</td><td>£111,895</td></tr><tr><td>Net Return</td><td>£20,635</td><td>£21,251</td><td>£34,274</td><td>£42,250</td><td>£44,746</td><td>£163,156</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>5%</td><td>5%</td><td>6%</td><td>6%</td><td>27%</td></tr><tr><td>Total Net Return (%)</td><td>11%</td><td>11%</td><td>18%</td><td>22%</td><td>23%</td><td>85%</td></tr></tbody></table></div></div></template></turbo-stream>