<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>£36,156</td><td>£36,698</td><td>£37,616</td><td>£38,556</td><td>£39,713</td><td>£188,739</td></tr><tr><td>Total Expenses</td><td>£25,255</td><td>£25,355</td><td>£25,490</td><td>£25,628</td><td>£25,786</td><td>£127,513</td></tr><tr><td>Profit Before Tax</td><td>£10,901</td><td>£11,343</td><td>£12,126</td><td>£12,929</td><td>£13,927</td><td>£61,226</td></tr><tr><td>Profit After Tax      </td><td>£8,830</td><td>£9,188</td><td>£9,822</td><td>£10,472</td><td>£11,281</td><td>£49,593</td></tr><tr><td>Change In Property Value</td><td>£7,425</td><td>£7,536</td><td>£17,849</td><td>£23,751</td><td>£27,578</td><td>£84,140</td></tr><tr><td>Net Return</td><td>£16,255</td><td>£16,725</td><td>£27,671</td><td>£34,224</td><td>£38,859</td><td>£133,733</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>