<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>£34,740</td><td>£35,261</td><td>£36,143</td><td>£37,046</td><td>£38,158</td><td>£181,348</td></tr><tr><td>Total Expenses</td><td>£24,223</td><td>£24,328</td><td>£24,465</td><td>£24,606</td><td>£24,766</td><td>£122,389</td></tr><tr><td>Profit Before Tax</td><td>£10,517</td><td>£10,933</td><td>£11,677</td><td>£12,440</td><td>£13,391</td><td>£58,959</td></tr><tr><td>Profit After Tax      </td><td>£8,519</td><td>£8,856</td><td>£9,459</td><td>£10,076</td><td>£10,847</td><td>£47,756</td></tr><tr><td>Change In Property Value</td><td>£9,300</td><td>£9,486</td><td>£19,351</td><td>£25,157</td><td>£26,415</td><td>£89,709</td></tr><tr><td>Net Return</td><td>£17,819</td><td>£18,342</td><td>£28,810</td><td>£35,233</td><td>£37,262</td><td>£137,465</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>32%</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>