<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>£31,200</td><td>£31,668</td><td>£32,460</td><td>£33,271</td><td>£34,269</td><td>£162,868</td></tr><tr><td>Total Expenses</td><td>£20,593</td><td>£20,686</td><td>£20,808</td><td>£20,933</td><td>£21,076</td><td>£104,096</td></tr><tr><td>Profit Before Tax</td><td>£10,607</td><td>£10,982</td><td>£11,652</td><td>£12,338</td><td>£13,194</td><td>£58,772</td></tr><tr><td>Profit After Tax      </td><td>£8,591</td><td>£8,895</td><td>£9,438</td><td>£9,994</td><td>£10,687</td><td>£47,605</td></tr><tr><td>Change In Property Value</td><td>£13,650</td><td>£14,128</td><td>£22,978</td><td>£26,445</td><td>£28,032</td><td>£105,233</td></tr><tr><td>Net Return</td><td>£22,241</td><td>£23,023</td><td>£32,416</td><td>£36,439</td><td>£38,719</td><td>£152,838</td></tr><tr><td>Return From Rental Income (%)</td><td>7%</td><td>7%</td><td>8%</td><td>8%</td><td>9%</td><td>38%</td></tr><tr><td>Total Net Return (%)</td><td>18%</td><td>18%</td><td>26%</td><td>29%</td><td>31%</td><td>122%</td></tr></tbody></table></div></div></template></turbo-stream>