<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>£37,224</td><td>£37,968</td><td>£38,918</td><td>£39,891</td><td>£40,888</td><td>£194,889</td></tr><tr><td>Total Expenses</td><td>£19,014</td><td>£19,134</td><td>£19,272</td><td>£19,413</td><td>£19,555</td><td>£96,388</td></tr><tr><td>Profit Before Tax</td><td>£18,210</td><td>£18,835</td><td>£19,646</td><td>£20,478</td><td>£21,333</td><td>£98,501</td></tr><tr><td>Profit After Tax      </td><td>£14,750</td><td>£15,256</td><td>£15,913</td><td>£16,587</td><td>£17,279</td><td>£79,786</td></tr><tr><td>Change In Property Value</td><td>£6,700</td><td>£6,834</td><td>£13,941</td><td>£18,124</td><td>£20,933</td><td>£66,532</td></tr><tr><td>Net Return</td><td>£21,450</td><td>£22,090</td><td>£29,854</td><td>£34,711</td><td>£38,212</td><td>£146,318</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>43%</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>