<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>£33,612</td><td>£34,116</td><td>£34,969</td><td>£35,843</td><td>£36,919</td><td>£175,459</td></tr><tr><td>Total Expenses</td><td>£23,515</td><td>£23,618</td><td>£23,753</td><td>£23,891</td><td>£24,047</td><td>£118,824</td></tr><tr><td>Profit Before Tax</td><td>£10,097</td><td>£10,498</td><td>£11,216</td><td>£11,952</td><td>£12,871</td><td>£56,635</td></tr><tr><td>Profit After Tax      </td><td>£8,179</td><td>£8,503</td><td>£9,085</td><td>£9,682</td><td>£10,426</td><td>£45,874</td></tr><tr><td>Change In Property Value</td><td>£9,000</td><td>£9,180</td><td>£18,727</td><td>£24,345</td><td>£25,563</td><td>£86,815</td></tr><tr><td>Net Return</td><td>£17,179</td><td>£17,683</td><td>£27,812</td><td>£34,027</td><td>£35,988</td><td>£132,689</td></tr><tr><td>Return From Rental Income (%)</td><td>6%</td><td>6%</td><td>6%</td><td>7%</td><td>7%</td><td>31%</td></tr><tr><td>Total Net Return (%)</td><td>12%</td><td>12%</td><td>19%</td><td>23%</td><td>25%</td><td>91%</td></tr></tbody></table></div></div></template></turbo-stream>