<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>£35,556</td><td>£36,267</td><td>£37,174</td><td>£38,103</td><td>£39,056</td><td>£186,156</td></tr><tr><td>Total Expenses</td><td>£18,252</td><td>£18,369</td><td>£18,502</td><td>£18,639</td><td>£18,777</td><td>£92,539</td></tr><tr><td>Profit Before Tax</td><td>£17,304</td><td>£17,898</td><td>£18,671</td><td>£19,464</td><td>£20,279</td><td>£93,617</td></tr><tr><td>Profit After Tax      </td><td>£14,017</td><td>£14,498</td><td>£15,124</td><td>£15,766</td><td>£16,426</td><td>£75,830</td></tr><tr><td>Change In Property Value</td><td>£6,400</td><td>£6,528</td><td>£13,317</td><td>£17,312</td><td>£19,996</td><td>£63,553</td></tr><tr><td>Net Return</td><td>£20,417</td><td>£21,026</td><td>£28,441</td><td>£33,078</td><td>£36,421</td><td>£139,383</td></tr><tr><td>Return From Rental Income (%)</td><td>8%</td><td>8%</td><td>9%</td><td>9%</td><td>9%</td><td>44%</td></tr><tr><td>Total Net Return (%)</td><td>12%</td><td>12%</td><td>16%</td><td>19%</td><td>21%</td><td>80%</td></tr></tbody></table></div></div></template></turbo-stream>