<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>£31,908</td><td>£32,546</td><td>£33,360</td><td>£34,194</td><td>£35,049</td><td>£167,056</td></tr><tr><td>Total Expenses</td><td>£20,664</td><td>£20,774</td><td>£20,898</td><td>£21,025</td><td>£21,154</td><td>£104,515</td></tr><tr><td>Profit Before Tax</td><td>£11,244</td><td>£11,772</td><td>£12,462</td><td>£13,168</td><td>£13,895</td><td>£62,541</td></tr><tr><td>Profit After Tax      </td><td>£9,108</td><td>£9,536</td><td>£10,094</td><td>£10,666</td><td>£11,255</td><td>£50,658</td></tr><tr><td>Change In Property Value</td><td>£7,800</td><td>£7,956</td><td>£16,230</td><td>£21,099</td><td>£24,370</td><td>£77,455</td></tr><tr><td>Net Return</td><td>£16,908</td><td>£17,492</td><td>£26,324</td><td>£31,766</td><td>£35,625</td><td>£128,114</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>5%</td><td>5%</td><td>5%</td><td>23%</td></tr><tr><td>Total Net Return (%)</td><td>8%</td><td>8%</td><td>12%</td><td>14%</td><td>16%</td><td>57%</td></tr></tbody></table></div></div></template></turbo-stream>