<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>£36,108</td><td>£36,830</td><td>£37,751</td><td>£38,695</td><td>£39,662</td><td>£189,046</td></tr><tr><td>Total Expenses</td><td>£18,505</td><td>£18,623</td><td>£18,758</td><td>£18,897</td><td>£19,036</td><td>£93,820</td></tr><tr><td>Profit Before Tax</td><td>£17,603</td><td>£18,207</td><td>£18,992</td><td>£19,798</td><td>£20,626</td><td>£95,226</td></tr><tr><td>Profit After Tax      </td><td>£14,258</td><td>£14,747</td><td>£15,384</td><td>£16,036</td><td>£16,707</td><td>£77,133</td></tr><tr><td>Change In Property Value</td><td>£6,500</td><td>£6,630</td><td>£13,525</td><td>£17,583</td><td>£20,308</td><td>£64,546</td></tr><tr><td>Net Return</td><td>£20,758</td><td>£21,377</td><td>£28,909</td><td>£33,619</td><td>£37,015</td><td>£141,679</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>