<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>£31,104</td><td>£31,571</td><td>£32,360</td><td>£33,169</td><td>£34,164</td><td>£162,367</td></tr><tr><td>Total Expenses</td><td>£20,980</td><td>£21,073</td><td>£21,195</td><td>£21,320</td><td>£21,462</td><td>£106,029</td></tr><tr><td>Profit Before Tax</td><td>£10,124</td><td>£10,498</td><td>£11,165</td><td>£11,849</td><td>£12,702</td><td>£56,338</td></tr><tr><td>Profit After Tax      </td><td>£8,200</td><td>£8,503</td><td>£9,044</td><td>£9,598</td><td>£10,289</td><td>£45,634</td></tr><tr><td>Change In Property Value</td><td>£14,000</td><td>£14,490</td><td>£23,567</td><td>£27,123</td><td>£28,750</td><td>£107,930</td></tr><tr><td>Net Return</td><td>£22,200</td><td>£22,993</td><td>£32,610</td><td>£36,721</td><td>£39,039</td><td>£153,564</td></tr><tr><td>Return From Rental Income (%)</td><td>6%</td><td>7%</td><td>7%</td><td>7%</td><td>8%</td><td>36%</td></tr><tr><td>Total Net Return (%)</td><td>17%</td><td>18%</td><td>25%</td><td>29%</td><td>30%</td><td>120%</td></tr></tbody></table></div></div></template></turbo-stream>