<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>£36,612</td><td>£37,161</td><td>£38,090</td><td>£39,042</td><td>£40,214</td><td>£191,120</td></tr><tr><td>Total Expenses</td><td>£24,802</td><td>£24,896</td><td>£25,025</td><td>£25,158</td><td>£25,311</td><td>£125,192</td></tr><tr><td>Profit Before Tax</td><td>£11,810</td><td>£12,265</td><td>£13,065</td><td>£13,885</td><td>£14,902</td><td>£65,927</td></tr><tr><td>Profit After Tax      </td><td>£9,566</td><td>£9,935</td><td>£10,583</td><td>£11,246</td><td>£12,071</td><td>£53,401</td></tr><tr><td>Change In Property Value</td><td>£9,800</td><td>£9,996</td><td>£20,392</td><td>£26,509</td><td>£27,835</td><td>£94,532</td></tr><tr><td>Net Return</td><td>£19,366</td><td>£19,931</td><td>£30,974</td><td>£37,756</td><td>£39,906</td><td>£147,933</td></tr><tr><td>Return From Rental Income (%)</td><td>6%</td><td>6%</td><td>7%</td><td>7%</td><td>8%</td><td>33%</td></tr><tr><td>Total Net Return (%)</td><td>12%</td><td>12%</td><td>19%</td><td>24%</td><td>25%</td><td>92%</td></tr></tbody></table></div></div></template></turbo-stream>