<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>£41,760</td><td>£42,386</td><td>£43,446</td><td>£44,532</td><td>£45,868</td><td>£217,993</td></tr><tr><td>Total Expenses</td><td>£32,290</td><td>£32,364</td><td>£32,480</td><td>£32,600</td><td>£32,744</td><td>£162,478</td></tr><tr><td>Profit Before Tax</td><td>£9,470</td><td>£10,023</td><td>£10,966</td><td>£11,932</td><td>£13,124</td><td>£55,515</td></tr><tr><td>Profit After Tax      </td><td>£7,671</td><td>£8,118</td><td>£8,882</td><td>£9,665</td><td>£10,630</td><td>£44,967</td></tr><tr><td>Change In Property Value</td><td>£6,960</td><td>£7,030</td><td>£21,300</td><td>£29,251</td><td>£34,224</td><td>£98,764</td></tr><tr><td>Net Return</td><td>£14,631</td><td>£15,148</td><td>£30,182</td><td>£38,916</td><td>£44,854</td><td>£143,731</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>4%</td><td>4%</td><td>5%</td><td>19%</td></tr><tr><td>Total Net Return (%)</td><td>6%</td><td>7%</td><td>13%</td><td>17%</td><td>19%</td><td>62%</td></tr></tbody></table></div></div></template></turbo-stream>