<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>£35,592</td><td>£36,304</td><td>£37,211</td><td>£38,142</td><td>£39,095</td><td>£186,344</td></tr><tr><td>Total Expenses</td><td>£22,816</td><td>£22,933</td><td>£23,067</td><td>£23,204</td><td>£23,342</td><td>£115,361</td></tr><tr><td>Profit Before Tax</td><td>£12,776</td><td>£13,371</td><td>£14,145</td><td>£14,938</td><td>£15,754</td><td>£70,983</td></tr><tr><td>Profit After Tax      </td><td>£10,349</td><td>£10,830</td><td>£11,457</td><td>£12,100</td><td>£12,760</td><td>£57,497</td></tr><tr><td>Change In Property Value</td><td>£8,699</td><td>£8,873</td><td>£18,101</td><td>£23,531</td><td>£27,178</td><td>£86,382</td></tr><tr><td>Net Return</td><td>£19,048</td><td>£19,703</td><td>£29,558</td><td>£35,631</td><td>£39,939</td><td>£143,879</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>4%</td><td>5%</td><td>5%</td><td>22%</td></tr><tr><td>Total Net Return (%)</td><td>7%</td><td>8%</td><td>11%</td><td>14%</td><td>15%</td><td>56%</td></tr></tbody></table></div></div></template></turbo-stream>