<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>£41,088</td><td>£41,910</td><td>£42,958</td><td>£44,031</td><td>£45,132</td><td>£215,119</td></tr><tr><td>Total Expenses</td><td>£30,539</td><td>£30,727</td><td>£30,931</td><td>£31,140</td><td>£31,348</td><td>£154,685</td></tr><tr><td>Profit Before Tax</td><td>£10,549</td><td>£11,183</td><td>£12,026</td><td>£12,892</td><td>£13,784</td><td>£60,434</td></tr><tr><td>Profit After Tax      </td><td>£8,545</td><td>£9,058</td><td>£9,741</td><td>£10,442</td><td>£11,165</td><td>£48,952</td></tr><tr><td>Change In Property Value</td><td>£11,000</td><td>£11,220</td><td>£22,889</td><td>£29,755</td><td>£34,368</td><td>£109,232</td></tr><tr><td>Net Return</td><td>£19,545</td><td>£20,278</td><td>£32,630</td><td>£40,198</td><td>£45,533</td><td>£158,183</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>3%</td><td>3%</td><td>3%</td><td>3%</td><td>14%</td></tr><tr><td>Total Net Return (%)</td><td>6%</td><td>6%</td><td>9%</td><td>12%</td><td>13%</td><td>46%</td></tr></tbody></table></div></div></template></turbo-stream>