<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>£36,564</td><td>£37,295</td><td>£38,228</td><td>£39,183</td><td>£40,163</td><td>£191,433</td></tr><tr><td>Total Expenses</td><td>£20,535</td><td>£20,654</td><td>£20,790</td><td>£20,929</td><td>£21,070</td><td>£103,977</td></tr><tr><td>Profit Before Tax</td><td>£16,029</td><td>£16,642</td><td>£17,438</td><td>£18,254</td><td>£19,093</td><td>£87,456</td></tr><tr><td>Profit After Tax      </td><td>£12,984</td><td>£13,480</td><td>£14,125</td><td>£14,786</td><td>£15,465</td><td>£70,839</td></tr><tr><td>Change In Property Value</td><td>£7,500</td><td>£7,650</td><td>£15,606</td><td>£20,288</td><td>£23,432</td><td>£74,476</td></tr><tr><td>Net Return</td><td>£20,484</td><td>£21,130</td><td>£29,731</td><td>£35,074</td><td>£38,898</td><td>£145,316</td></tr><tr><td>Return From Rental Income (%)</td><td>6%</td><td>6%</td><td>7%</td><td>7%</td><td>7%</td><td>33%</td></tr><tr><td>Total Net Return (%)</td><td>10%</td><td>10%</td><td>14%</td><td>16%</td><td>18%</td><td>68%</td></tr></tbody></table></div></div></template></turbo-stream>