<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>£34,764</td><td>£35,285</td><td>£36,168</td><td>£37,072</td><td>£38,184</td><td>£181,473</td></tr><tr><td>Total Expenses</td><td>£23,251</td><td>£23,349</td><td>£23,480</td><td>£23,614</td><td>£23,768</td><td>£117,463</td></tr><tr><td>Profit Before Tax</td><td>£11,513</td><td>£11,937</td><td>£12,687</td><td>£13,457</td><td>£14,416</td><td>£64,010</td></tr><tr><td>Profit After Tax      </td><td>£9,326</td><td>£9,669</td><td>£10,277</td><td>£10,900</td><td>£11,677</td><td>£51,848</td></tr><tr><td>Change In Property Value</td><td>£4,480</td><td>£4,525</td><td>£13,710</td><td>£18,829</td><td>£22,029</td><td>£63,573</td></tr><tr><td>Net Return</td><td>£13,806</td><td>£14,193</td><td>£23,987</td><td>£29,729</td><td>£33,706</td><td>£115,421</td></tr><tr><td>Return From Rental Income (%)</td><td>6%</td><td>7%</td><td>7%</td><td>8%</td><td>8%</td><td>36%</td></tr><tr><td>Total Net Return (%)</td><td>10%</td><td>10%</td><td>17%</td><td>20%</td><td>23%</td><td>79%</td></tr></tbody></table></div></div></template></turbo-stream>