<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>£36,528</td><td>£37,076</td><td>£38,003</td><td>£38,953</td><td>£40,121</td><td>£190,681</td></tr><tr><td>Total Expenses</td><td>£25,490</td><td>£25,591</td><td>£25,727</td><td>£25,866</td><td>£26,025</td><td>£128,699</td></tr><tr><td>Profit Before Tax</td><td>£11,038</td><td>£11,485</td><td>£12,276</td><td>£13,087</td><td>£14,096</td><td>£61,982</td></tr><tr><td>Profit After Tax      </td><td>£8,941</td><td>£9,303</td><td>£9,944</td><td>£10,601</td><td>£11,418</td><td>£50,206</td></tr><tr><td>Change In Property Value</td><td>£7,500</td><td>£7,613</td><td>£18,029</td><td>£23,991</td><td>£27,857</td><td>£84,989</td></tr><tr><td>Net Return</td><td>£16,441</td><td>£16,915</td><td>£27,973</td><td>£34,592</td><td>£39,275</td><td>£135,195</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>6%</td><td>6%</td><td>6%</td><td>7%</td><td>31%</td></tr><tr><td>Total Net Return (%)</td><td>10%</td><td>10%</td><td>17%</td><td>21%</td><td>24%</td><td>83%</td></tr></tbody></table></div></div></template></turbo-stream>