<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>£36,612</td><td>£37,161</td><td>£38,090</td><td>£39,042</td><td>£40,214</td><td>£191,120</td></tr><tr><td>Total Expenses</td><td>£27,263</td><td>£27,414</td><td>£27,596</td><td>£27,782</td><td>£27,988</td><td>£138,043</td></tr><tr><td>Profit Before Tax</td><td>£9,349</td><td>£9,748</td><td>£10,494</td><td>£11,260</td><td>£12,226</td><td>£53,077</td></tr><tr><td>Profit After Tax      </td><td>£7,573</td><td>£7,896</td><td>£8,500</td><td>£9,121</td><td>£9,903</td><td>£42,992</td></tr><tr><td>Change In Property Value</td><td>£9,800</td><td>£9,996</td><td>£20,392</td><td>£26,509</td><td>£27,835</td><td>£94,532</td></tr><tr><td>Net Return</td><td>£17,373</td><td>£17,892</td><td>£28,892</td><td>£35,630</td><td>£37,738</td><td>£137,524</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>