<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>£32,136</td><td>£32,779</td><td>£33,598</td><td>£34,438</td><td>£35,299</td><td>£168,250</td></tr><tr><td>Total Expenses</td><td>£19,822</td><td>£19,972</td><td>£20,133</td><td>£20,299</td><td>£20,464</td><td>£100,690</td></tr><tr><td>Profit Before Tax</td><td>£12,314</td><td>£12,807</td><td>£13,465</td><td>£14,139</td><td>£14,835</td><td>£67,560</td></tr><tr><td>Profit After Tax      </td><td>£9,974</td><td>£10,374</td><td>£10,906</td><td>£11,453</td><td>£12,016</td><td>£54,724</td></tr><tr><td>Change In Property Value</td><td>£6,500</td><td>£6,630</td><td>£13,525</td><td>£17,583</td><td>£20,308</td><td>£64,546</td></tr><tr><td>Net Return</td><td>£16,474</td><td>£17,004</td><td>£24,432</td><td>£29,036</td><td>£32,324</td><td>£119,270</td></tr><tr><td>Return From Rental Income (%)</td><td>6%</td><td>6%</td><td>6%</td><td>6%</td><td>7%</td><td>31%</td></tr><tr><td>Total Net Return (%)</td><td>9%</td><td>10%</td><td>14%</td><td>16%</td><td>18%</td><td>68%</td></tr></tbody></table></div></div></template></turbo-stream>