<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>£38,652</td><td>£39,425</td><td>£40,411</td><td>£41,421</td><td>£42,456</td><td>£202,365</td></tr><tr><td>Total Expenses</td><td>£27,686</td><td>£27,810</td><td>£27,951</td><td>£28,096</td><td>£28,242</td><td>£139,786</td></tr><tr><td>Profit Before Tax</td><td>£10,966</td><td>£11,615</td><td>£12,459</td><td>£13,325</td><td>£14,214</td><td>£62,579</td></tr><tr><td>Profit After Tax      </td><td>£8,882</td><td>£9,408</td><td>£10,092</td><td>£10,793</td><td>£11,513</td><td>£50,689</td></tr><tr><td>Change In Property Value</td><td>£11,000</td><td>£11,220</td><td>£22,889</td><td>£29,755</td><td>£34,368</td><td>£109,232</td></tr><tr><td>Net Return</td><td>£19,882</td><td>£20,628</td><td>£32,981</td><td>£40,548</td><td>£45,881</td><td>£159,921</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>3%</td><td>3%</td><td>3%</td><td>15%</td></tr><tr><td>Total Net Return (%)</td><td>6%</td><td>6%</td><td>10%</td><td>12%</td><td>13%</td><td>46%</td></tr></tbody></table></div></div></template></turbo-stream>