<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>£43,248</td><td>£43,897</td><td>£44,994</td><td>£46,119</td><td>£47,503</td><td>£225,760</td></tr><tr><td>Total Expenses</td><td>£32,114</td><td>£32,224</td><td>£32,377</td><td>£32,533</td><td>£32,714</td><td>£161,963</td></tr><tr><td>Profit Before Tax</td><td>£11,134</td><td>£11,672</td><td>£12,617</td><td>£13,586</td><td>£14,788</td><td>£63,797</td></tr><tr><td>Profit After Tax      </td><td>£9,019</td><td>£9,455</td><td>£10,220</td><td>£11,004</td><td>£11,978</td><td>£51,676</td></tr><tr><td>Change In Property Value</td><td>£16,250</td><td>£16,656</td><td>£27,316</td><td>£39,062</td><td>£44,957</td><td>£144,242</td></tr><tr><td>Net Return</td><td>£25,269</td><td>£26,111</td><td>£37,536</td><td>£50,067</td><td>£56,935</td><td>£195,918</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>5%</td><td>5%</td><td>6%</td><td>24%</td></tr><tr><td>Total Net Return (%)</td><td>12%</td><td>12%</td><td>17%</td><td>23%</td><td>26%</td><td>91%</td></tr></tbody></table></div></div></template></turbo-stream>