<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>£42,204</td><td>£42,837</td><td>£43,908</td><td>£45,006</td><td>£46,356</td><td>£220,311</td></tr><tr><td>Total Expenses</td><td>£28,077</td><td>£28,173</td><td>£28,311</td><td>£28,453</td><td>£28,618</td><td>£141,632</td></tr><tr><td>Profit Before Tax</td><td>£14,127</td><td>£14,664</td><td>£15,597</td><td>£16,553</td><td>£17,738</td><td>£78,678</td></tr><tr><td>Profit After Tax      </td><td>£11,443</td><td>£11,878</td><td>£12,633</td><td>£13,408</td><td>£14,367</td><td>£63,730</td></tr><tr><td>Change In Property Value</td><td>£11,300</td><td>£11,526</td><td>£23,513</td><td>£30,567</td><td>£32,095</td><td>£109,001</td></tr><tr><td>Net Return</td><td>£22,743</td><td>£23,404</td><td>£36,146</td><td>£43,975</td><td>£46,463</td><td>£172,731</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>34%</td></tr><tr><td>Total Net Return (%)</td><td>12%</td><td>13%</td><td>19%</td><td>24%</td><td>25%</td><td>93%</td></tr></tbody></table></div></div></template></turbo-stream>