<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>£42,636</td><td>£43,276</td><td>£44,357</td><td>£45,466</td><td>£46,830</td><td>£222,566</td></tr><tr><td>Total Expenses</td><td>£34,321</td><td>£34,397</td><td>£34,516</td><td>£34,638</td><td>£34,785</td><td>£172,657</td></tr><tr><td>Profit Before Tax</td><td>£8,315</td><td>£8,879</td><td>£9,842</td><td>£10,829</td><td>£12,046</td><td>£49,909</td></tr><tr><td>Profit After Tax      </td><td>£6,735</td><td>£7,192</td><td>£7,972</td><td>£8,771</td><td>£9,757</td><td>£40,426</td></tr><tr><td>Change In Property Value</td><td>£11,175</td><td>£11,343</td><td>£26,863</td><td>£35,747</td><td>£41,506</td><td>£126,634</td></tr><tr><td>Net Return</td><td>£17,910</td><td>£18,534</td><td>£34,835</td><td>£44,518</td><td>£51,263</td><td>£167,060</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>3%</td><td>4%</td><td>4%</td><td>16%</td></tr><tr><td>Total Net Return (%)</td><td>7%</td><td>7%</td><td>14%</td><td>18%</td><td>21%</td><td>67%</td></tr></tbody></table></div></div></template></turbo-stream>