<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>£40,176</td><td>£40,779</td><td>£41,798</td><td>£42,843</td><td>£44,128</td><td>£209,724</td></tr><tr><td>Total Expenses</td><td>£30,356</td><td>£30,520</td><td>£30,719</td><td>£30,923</td><td>£31,147</td><td>£153,665</td></tr><tr><td>Profit Before Tax</td><td>£9,820</td><td>£10,259</td><td>£11,079</td><td>£11,920</td><td>£12,981</td><td>£56,059</td></tr><tr><td>Profit After Tax      </td><td>£7,954</td><td>£8,309</td><td>£8,974</td><td>£9,656</td><td>£10,515</td><td>£45,408</td></tr><tr><td>Change In Property Value</td><td>£8,250</td><td>£8,374</td><td>£19,832</td><td>£26,391</td><td>£30,642</td><td>£93,488</td></tr><tr><td>Net Return</td><td>£16,204</td><td>£16,683</td><td>£28,806</td><td>£36,046</td><td>£41,157</td><td>£138,896</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>5%</td><td>5%</td><td>5%</td><td>6%</td><td>25%</td></tr><tr><td>Total Net Return (%)</td><td>9%</td><td>9%</td><td>16%</td><td>20%</td><td>23%</td><td>77%</td></tr></tbody></table></div></div></template></turbo-stream>