<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>£34,668</td><td>£35,188</td><td>£36,068</td><td>£36,969</td><td>£38,078</td><td>£180,972</td></tr><tr><td>Total Expenses</td><td>£24,297</td><td>£24,395</td><td>£24,526</td><td>£24,660</td><td>£24,813</td><td>£122,689</td></tr><tr><td>Profit Before Tax</td><td>£10,371</td><td>£10,793</td><td>£11,542</td><td>£12,310</td><td>£13,265</td><td>£58,282</td></tr><tr><td>Profit After Tax      </td><td>£8,401</td><td>£8,743</td><td>£9,349</td><td>£9,971</td><td>£10,745</td><td>£47,209</td></tr><tr><td>Change In Property Value</td><td>£7,119</td><td>£7,226</td><td>£17,113</td><td>£22,773</td><td>£26,442</td><td>£80,672</td></tr><tr><td>Net Return</td><td>£15,520</td><td>£15,968</td><td>£26,462</td><td>£32,744</td><td>£37,187</td><td>£127,881</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>