<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>£36,972</td><td>£37,711</td><td>£38,654</td><td>£39,621</td><td>£40,611</td><td>£193,569</td></tr><tr><td>Total Expenses</td><td>£21,170</td><td>£21,290</td><td>£21,428</td><td>£21,568</td><td>£21,710</td><td>£107,166</td></tr><tr><td>Profit Before Tax</td><td>£15,802</td><td>£16,421</td><td>£17,227</td><td>£18,052</td><td>£18,901</td><td>£86,403</td></tr><tr><td>Profit After Tax      </td><td>£12,799</td><td>£13,301</td><td>£13,954</td><td>£14,622</td><td>£15,310</td><td>£69,986</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>£20,599</td><td>£21,257</td><td>£30,184</td><td>£35,722</td><td>£39,680</td><td>£147,442</td></tr><tr><td>Return From Rental Income (%)</td><td>6%</td><td>6%</td><td>6%</td><td>7%</td><td>7%</td><td>31%</td></tr><tr><td>Total Net Return (%)</td><td>9%</td><td>9%</td><td>13%</td><td>16%</td><td>18%</td><td>66%</td></tr></tbody></table></div></div></template></turbo-stream>