<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>£38,412</td><td>£38,988</td><td>£39,963</td><td>£40,962</td><td>£42,191</td><td>£200,516</td></tr><tr><td>Total Expenses</td><td>£25,480</td><td>£25,584</td><td>£25,724</td><td>£25,868</td><td>£26,034</td><td>£128,690</td></tr><tr><td>Profit Before Tax</td><td>£12,932</td><td>£13,404</td><td>£14,239</td><td>£15,094</td><td>£16,157</td><td>£71,825</td></tr><tr><td>Profit After Tax      </td><td>£10,475</td><td>£10,857</td><td>£11,533</td><td>£12,226</td><td>£13,087</td><td>£58,179</td></tr><tr><td>Change In Property Value</td><td>£4,950</td><td>£5,000</td><td>£15,148</td><td>£20,804</td><td>£24,341</td><td>£70,242</td></tr><tr><td>Net Return</td><td>£15,425</td><td>£15,857</td><td>£26,682</td><td>£33,030</td><td>£37,428</td><td>£128,421</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>16%</td><td>20%</td><td>23%</td><td>79%</td></tr></tbody></table></div></div></template></turbo-stream>