<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>£36,000</td><td>£36,720</td><td>£37,638</td><td>£38,579</td><td>£39,543</td><td>£188,480</td></tr><tr><td>Total Expenses</td><td>£22,578</td><td>£22,744</td><td>£22,924</td><td>£23,108</td><td>£23,292</td><td>£114,647</td></tr><tr><td>Profit Before Tax</td><td>£13,422</td><td>£13,976</td><td>£14,714</td><td>£15,471</td><td>£16,251</td><td>£73,833</td></tr><tr><td>Profit After Tax      </td><td>£10,872</td><td>£11,320</td><td>£11,918</td><td>£12,531</td><td>£13,163</td><td>£59,805</td></tr><tr><td>Change In Property Value</td><td>£7,500</td><td>£7,650</td><td>£15,606</td><td>£20,288</td><td>£23,432</td><td>£74,476</td></tr><tr><td>Net Return</td><td>£18,372</td><td>£18,970</td><td>£27,524</td><td>£32,819</td><td>£36,596</td><td>£134,281</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>5%</td><td>6%</td><td>6%</td><td>6%</td><td>28%</td></tr><tr><td>Total Net Return (%)</td><td>9%</td><td>9%</td><td>13%</td><td>15%</td><td>17%</td><td>63%</td></tr></tbody></table></div></div></template></turbo-stream>