<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>£39,600</td><td>£40,194</td><td>£41,199</td><td>£42,229</td><td>£43,496</td><td>£206,717</td></tr><tr><td>Total Expenses</td><td>£30,341</td><td>£30,523</td><td>£30,739</td><td>£30,959</td><td>£31,200</td><td>£153,762</td></tr><tr><td>Profit Before Tax</td><td>£9,259</td><td>£9,671</td><td>£10,460</td><td>£11,270</td><td>£12,296</td><td>£52,955</td></tr><tr><td>Profit After Tax      </td><td>£7,500</td><td>£7,833</td><td>£8,473</td><td>£9,128</td><td>£9,959</td><td>£42,894</td></tr><tr><td>Change In Property Value</td><td>£10,600</td><td>£10,812</td><td>£22,056</td><td>£28,673</td><td>£30,107</td><td>£102,249</td></tr><tr><td>Net Return</td><td>£18,100</td><td>£18,645</td><td>£30,529</td><td>£37,802</td><td>£40,067</td><td>£145,143</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>5%</td><td>5%</td><td>5%</td><td>6%</td><td>25%</td></tr><tr><td>Total Net Return (%)</td><td>10%</td><td>11%</td><td>18%</td><td>22%</td><td>23%</td><td>83%</td></tr></tbody></table></div></div></template></turbo-stream>