<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>£37,248</td><td>£37,807</td><td>£38,752</td><td>£39,721</td><td>£40,912</td><td>£194,440</td></tr><tr><td>Total Expenses</td><td>£25,959</td><td>£26,061</td><td>£26,198</td><td>£26,339</td><td>£26,501</td><td>£131,058</td></tr><tr><td>Profit Before Tax</td><td>£11,289</td><td>£11,746</td><td>£12,553</td><td>£13,382</td><td>£14,411</td><td>£63,381</td></tr><tr><td>Profit After Tax      </td><td>£9,144</td><td>£9,514</td><td>£10,168</td><td>£10,839</td><td>£11,673</td><td>£51,339</td></tr><tr><td>Change In Property Value</td><td>£7,650</td><td>£7,765</td><td>£18,390</td><td>£24,471</td><td>£28,414</td><td>£86,689</td></tr><tr><td>Net Return</td><td>£16,794</td><td>£17,279</td><td>£28,558</td><td>£35,310</td><td>£40,087</td><td>£138,028</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>