<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>£31,200</td><td>£31,824</td><td>£32,620</td><td>£33,435</td><td>£34,271</td><td>£163,350</td></tr><tr><td>Total Expenses</td><td>£17,816</td><td>£17,924</td><td>£18,047</td><td>£18,172</td><td>£18,299</td><td>£90,258</td></tr><tr><td>Profit Before Tax</td><td>£13,384</td><td>£13,900</td><td>£14,573</td><td>£15,263</td><td>£15,972</td><td>£73,091</td></tr><tr><td>Profit After Tax      </td><td>£10,841</td><td>£11,259</td><td>£11,804</td><td>£12,363</td><td>£12,938</td><td>£59,204</td></tr><tr><td>Change In Property Value</td><td>£6,400</td><td>£6,528</td><td>£13,317</td><td>£17,312</td><td>£19,996</td><td>£63,553</td></tr><tr><td>Net Return</td><td>£17,241</td><td>£17,787</td><td>£25,121</td><td>£29,675</td><td>£32,933</td><td>£122,757</td></tr><tr><td>Return From Rental Income (%)</td><td>6%</td><td>7%</td><td>7%</td><td>7%</td><td>7%</td><td>34%</td></tr><tr><td>Total Net Return (%)</td><td>10%</td><td>10%</td><td>15%</td><td>17%</td><td>19%</td><td>71%</td></tr></tbody></table></div></div></template></turbo-stream>