<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>£36,000</td><td>£36,720</td><td>£37,638</td><td>£38,579</td><td>£39,543</td><td>£188,480</td></tr><tr><td>Total Expenses</td><td>£23,055</td><td>£23,173</td><td>£23,308</td><td>£23,446</td><td>£23,585</td><td>£116,566</td></tr><tr><td>Profit Before Tax</td><td>£12,945</td><td>£13,547</td><td>£14,330</td><td>£15,133</td><td>£15,959</td><td>£71,914</td></tr><tr><td>Profit After Tax      </td><td>£10,485</td><td>£10,973</td><td>£11,607</td><td>£12,258</td><td>£12,926</td><td>£58,250</td></tr><tr><td>Change In Property Value</td><td>£8,799</td><td>£8,975</td><td>£18,309</td><td>£23,802</td><td>£27,491</td><td>£87,375</td></tr><tr><td>Net Return</td><td>£19,284</td><td>£19,948</td><td>£29,916</td><td>£36,060</td><td>£40,417</td><td>£145,626</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>