<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>£35,448</td><td>£35,980</td><td>£36,879</td><td>£37,801</td><td>£38,935</td><td>£185,043</td></tr><tr><td>Total Expenses</td><td>£25,826</td><td>£25,891</td><td>£25,992</td><td>£26,095</td><td>£26,219</td><td>£130,023</td></tr><tr><td>Profit Before Tax</td><td>£9,622</td><td>£10,089</td><td>£10,887</td><td>£11,706</td><td>£12,716</td><td>£55,020</td></tr><tr><td>Profit After Tax      </td><td>£7,794</td><td>£8,172</td><td>£8,819</td><td>£9,482</td><td>£10,300</td><td>£44,566</td></tr><tr><td>Change In Property Value</td><td>£8,235</td><td>£8,359</td><td>£19,796</td><td>£26,343</td><td>£30,587</td><td>£93,318</td></tr><tr><td>Net Return</td><td>£16,029</td><td>£16,530</td><td>£28,615</td><td>£35,825</td><td>£40,887</td><td>£137,885</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>5%</td><td>5%</td><td>5%</td><td>6%</td><td>25%</td></tr><tr><td>Total Net Return (%)</td><td>9%</td><td>9%</td><td>16%</td><td>20%</td><td>23%</td><td>76%</td></tr></tbody></table></div></div></template></turbo-stream>