<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>£38,292</td><td>£39,058</td><td>£40,034</td><td>£41,035</td><td>£42,061</td><td>£200,480</td></tr><tr><td>Total Expenses</td><td>£25,667</td><td>£25,789</td><td>£25,930</td><td>£26,074</td><td>£26,219</td><td>£129,679</td></tr><tr><td>Profit Before Tax</td><td>£12,625</td><td>£13,269</td><td>£14,104</td><td>£14,961</td><td>£15,842</td><td>£70,801</td></tr><tr><td>Profit After Tax      </td><td>£10,226</td><td>£10,748</td><td>£11,425</td><td>£12,119</td><td>£12,832</td><td>£57,349</td></tr><tr><td>Change In Property Value</td><td>£10,000</td><td>£10,200</td><td>£20,808</td><td>£27,050</td><td>£31,243</td><td>£99,302</td></tr><tr><td>Net Return</td><td>£20,226</td><td>£20,948</td><td>£32,233</td><td>£39,169</td><td>£44,075</td><td>£156,651</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>4%</td><td>4%</td><td>4%</td><td>4%</td><td>19%</td></tr><tr><td>Total Net Return (%)</td><td>7%</td><td>7%</td><td>11%</td><td>13%</td><td>14%</td><td>51%</td></tr></tbody></table></div></div></template></turbo-stream>