<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>£37,644</td><td>£38,209</td><td>£39,164</td><td>£40,143</td><td>£41,347</td><td>£196,507</td></tr><tr><td>Total Expenses</td><td>£27,271</td><td>£27,425</td><td>£27,612</td><td>£27,804</td><td>£28,015</td><td>£138,128</td></tr><tr><td>Profit Before Tax</td><td>£10,373</td><td>£10,783</td><td>£11,551</td><td>£12,339</td><td>£13,332</td><td>£58,379</td></tr><tr><td>Profit After Tax      </td><td>£8,402</td><td>£8,735</td><td>£9,357</td><td>£9,995</td><td>£10,799</td><td>£47,287</td></tr><tr><td>Change In Property Value</td><td>£4,850</td><td>£4,899</td><td>£14,842</td><td>£20,384</td><td>£23,849</td><td>£68,823</td></tr><tr><td>Net Return</td><td>£13,252</td><td>£13,633</td><td>£24,199</td><td>£30,378</td><td>£34,648</td><td>£116,111</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>30%</td></tr><tr><td>Total Net Return (%)</td><td>8%</td><td>9%</td><td>15%</td><td>19%</td><td>22%</td><td>73%</td></tr></tbody></table></div></div></template></turbo-stream>