<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>£39,384</td><td>£39,975</td><td>£40,974</td><td>£41,998</td><td>£43,258</td><td>£205,590</td></tr><tr><td>Total Expenses</td><td>£28,640</td><td>£28,711</td><td>£28,821</td><td>£28,935</td><td>£29,071</td><td>£144,179</td></tr><tr><td>Profit Before Tax</td><td>£10,744</td><td>£11,264</td><td>£12,153</td><td>£13,064</td><td>£14,187</td><td>£61,411</td></tr><tr><td>Profit After Tax      </td><td>£8,703</td><td>£9,124</td><td>£9,844</td><td>£10,582</td><td>£11,491</td><td>£49,743</td></tr><tr><td>Change In Property Value</td><td>£9,150</td><td>£9,287</td><td>£21,995</td><td>£29,269</td><td>£33,985</td><td>£103,687</td></tr><tr><td>Net Return</td><td>£17,853</td><td>£18,411</td><td>£31,839</td><td>£39,851</td><td>£45,477</td><td>£153,430</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>5%</td><td>5%</td><td>5%</td><td>6%</td><td>25%</td></tr><tr><td>Total Net Return (%)</td><td>9%</td><td>9%</td><td>16%</td><td>20%</td><td>23%</td><td>76%</td></tr></tbody></table></div></div></template></turbo-stream>