<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>£33,084</td><td>£33,746</td><td>£34,589</td><td>£35,454</td><td>£36,340</td><td>£173,213</td></tr><tr><td>Total Expenses</td><td>£19,790</td><td>£19,902</td><td>£20,029</td><td>£20,160</td><td>£20,291</td><td>£100,171</td></tr><tr><td>Profit Before Tax</td><td>£13,294</td><td>£13,844</td><td>£14,560</td><td>£15,294</td><td>£16,050</td><td>£73,042</td></tr><tr><td>Profit After Tax      </td><td>£10,768</td><td>£11,213</td><td>£11,794</td><td>£12,389</td><td>£13,000</td><td>£59,164</td></tr><tr><td>Change In Property Value</td><td>£7,300</td><td>£7,446</td><td>£15,190</td><td>£19,747</td><td>£22,808</td><td>£72,490</td></tr><tr><td>Net Return</td><td>£18,068</td><td>£18,659</td><td>£26,983</td><td>£32,135</td><td>£35,808</td><td>£131,654</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>5%</td><td>6%</td><td>6%</td><td>6%</td><td>29%</td></tr><tr><td>Total Net Return (%)</td><td>9%</td><td>9%</td><td>13%</td><td>16%</td><td>17%</td><td>64%</td></tr></tbody></table></div></div></template></turbo-stream>