<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>£37,284</td><td>£37,843</td><td>£38,789</td><td>£39,759</td><td>£40,952</td><td>£194,628</td></tr><tr><td>Total Expenses</td><td>£27,754</td><td>£27,907</td><td>£28,093</td><td>£28,283</td><td>£28,492</td><td>£140,529</td></tr><tr><td>Profit Before Tax</td><td>£9,530</td><td>£9,936</td><td>£10,697</td><td>£11,477</td><td>£12,460</td><td>£54,099</td></tr><tr><td>Profit After Tax      </td><td>£7,719</td><td>£8,048</td><td>£8,664</td><td>£9,296</td><td>£10,092</td><td>£43,820</td></tr><tr><td>Change In Property Value</td><td>£9,980</td><td>£10,180</td><td>£20,766</td><td>£26,996</td><td>£28,346</td><td>£96,268</td></tr><tr><td>Net Return</td><td>£17,699</td><td>£18,228</td><td>£29,431</td><td>£36,292</td><td>£38,439</td><td>£140,088</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>24%</td><td>86%</td></tr></tbody></table></div></div></template></turbo-stream>