<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>£36,984</td><td>£37,539</td><td>£38,477</td><td>£39,439</td><td>£40,622</td><td>£193,061</td></tr><tr><td>Total Expenses</td><td>£27,536</td><td>£27,688</td><td>£27,872</td><td>£28,060</td><td>£28,268</td><td>£139,422</td></tr><tr><td>Profit Before Tax</td><td>£9,448</td><td>£9,851</td><td>£10,606</td><td>£11,379</td><td>£12,355</td><td>£53,639</td></tr><tr><td>Profit After Tax      </td><td>£7,653</td><td>£7,979</td><td>£8,591</td><td>£9,217</td><td>£10,007</td><td>£43,448</td></tr><tr><td>Change In Property Value</td><td>£9,900</td><td>£10,098</td><td>£20,600</td><td>£26,780</td><td>£28,119</td><td>£95,497</td></tr><tr><td>Net Return</td><td>£17,553</td><td>£18,077</td><td>£29,190</td><td>£35,997</td><td>£38,126</td><td>£138,945</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>