<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>£40,176</td><td>£40,779</td><td>£41,798</td><td>£42,843</td><td>£44,128</td><td>£209,724</td></tr><tr><td>Total Expenses</td><td>£27,839</td><td>£27,945</td><td>£28,090</td><td>£28,238</td><td>£28,410</td><td>£140,522</td></tr><tr><td>Profit Before Tax</td><td>£12,337</td><td>£12,834</td><td>£13,708</td><td>£14,605</td><td>£15,719</td><td>£69,202</td></tr><tr><td>Profit After Tax      </td><td>£9,993</td><td>£10,395</td><td>£11,104</td><td>£11,830</td><td>£12,732</td><td>£56,054</td></tr><tr><td>Change In Property Value</td><td>£8,250</td><td>£8,374</td><td>£19,832</td><td>£26,391</td><td>£30,642</td><td>£93,488</td></tr><tr><td>Net Return</td><td>£18,243</td><td>£18,769</td><td>£30,935</td><td>£38,220</td><td>£43,375</td><td>£149,542</td></tr><tr><td>Return From Rental Income (%)</td><td>6%</td><td>6%</td><td>6%</td><td>7%</td><td>7%</td><td>31%</td></tr><tr><td>Total Net Return (%)</td><td>10%</td><td>10%</td><td>17%</td><td>21%</td><td>24%</td><td>83%</td></tr></tbody></table></div></div></template></turbo-stream>