<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>£36,252</td><td>£36,796</td><td>£37,716</td><td>£38,659</td><td>£39,818</td><td>£189,240</td></tr><tr><td>Total Expenses</td><td>£21,495</td><td>£21,596</td><td>£21,731</td><td>£21,869</td><td>£22,027</td><td>£108,717</td></tr><tr><td>Profit Before Tax</td><td>£14,757</td><td>£15,200</td><td>£15,985</td><td>£16,790</td><td>£17,791</td><td>£80,523</td></tr><tr><td>Profit After Tax      </td><td>£11,953</td><td>£12,312</td><td>£12,948</td><td>£13,600</td><td>£14,411</td><td>£65,224</td></tr><tr><td>Change In Property Value</td><td>£8,000</td><td>£8,160</td><td>£16,646</td><td>£21,640</td><td>£22,722</td><td>£77,169</td></tr><tr><td>Net Return</td><td>£19,953</td><td>£20,472</td><td>£29,594</td><td>£35,240</td><td>£37,133</td><td>£142,393</td></tr><tr><td>Return From Rental Income (%)</td><td>9%</td><td>10%</td><td>10%</td><td>11%</td><td>11%</td><td>51%</td></tr><tr><td>Total Net Return (%)</td><td>16%</td><td>16%</td><td>23%</td><td>27%</td><td>29%</td><td>111%</td></tr></tbody></table></div></div></template></turbo-stream>