<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>£31,092</td><td>£31,558</td><td>£32,347</td><td>£33,156</td><td>£34,151</td><td>£162,304</td></tr><tr><td>Total Expenses</td><td>£18,686</td><td>£18,744</td><td>£18,833</td><td>£18,925</td><td>£19,035</td><td>£94,224</td></tr><tr><td>Profit Before Tax</td><td>£12,406</td><td>£12,815</td><td>£13,514</td><td>£14,231</td><td>£15,115</td><td>£68,081</td></tr><tr><td>Profit After Tax      </td><td>£10,049</td><td>£10,380</td><td>£10,946</td><td>£11,527</td><td>£12,243</td><td>£55,145</td></tr><tr><td>Change In Property Value</td><td>£13,300</td><td>£13,766</td><td>£22,389</td><td>£25,767</td><td>£27,313</td><td>£102,535</td></tr><tr><td>Net Return</td><td>£23,349</td><td>£24,145</td><td>£33,335</td><td>£37,294</td><td>£39,557</td><td>£157,680</td></tr><tr><td>Return From Rental Income (%)</td><td>8%</td><td>9%</td><td>9%</td><td>9%</td><td>10%</td><td>45%</td></tr><tr><td>Total Net Return (%)</td><td>19%</td><td>20%</td><td>27%</td><td>31%</td><td>33%</td><td>130%</td></tr></tbody></table></div></div></template></turbo-stream>