<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>£36,252</td><td>£36,796</td><td>£37,716</td><td>£38,659</td><td>£39,818</td><td>£189,240</td></tr><tr><td>Total Expenses</td><td>£27,732</td><td>£27,798</td><td>£27,900</td><td>£28,006</td><td>£28,132</td><td>£139,568</td></tr><tr><td>Profit Before Tax</td><td>£8,520</td><td>£8,998</td><td>£9,815</td><td>£10,653</td><td>£11,686</td><td>£49,672</td></tr><tr><td>Profit After Tax      </td><td>£6,901</td><td>£7,288</td><td>£7,950</td><td>£8,629</td><td>£9,466</td><td>£40,235</td></tr><tr><td>Change In Property Value</td><td>£17,850</td><td>£18,386</td><td>£34,718</td><td>£39,957</td><td>£42,355</td><td>£153,265</td></tr><tr><td>Net Return</td><td>£24,751</td><td>£25,674</td><td>£42,668</td><td>£48,586</td><td>£51,820</td><td>£193,500</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>4%</td><td>4%</td><td>5%</td><td>20%</td></tr><tr><td>Total Net Return (%)</td><td>13%</td><td>13%</td><td>22%</td><td>25%</td><td>26%</td><td>98%</td></tr></tbody></table></div></div></template></turbo-stream>