<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>£34,920</td><td>£35,444</td><td>£36,330</td><td>£37,238</td><td>£38,355</td><td>£182,287</td></tr><tr><td>Total Expenses</td><td>£23,344</td><td>£23,442</td><td>£23,574</td><td>£23,708</td><td>£23,863</td><td>£117,931</td></tr><tr><td>Profit Before Tax</td><td>£11,576</td><td>£12,002</td><td>£12,756</td><td>£13,530</td><td>£14,493</td><td>£64,356</td></tr><tr><td>Profit After Tax      </td><td>£9,377</td><td>£9,721</td><td>£10,333</td><td>£10,959</td><td>£11,739</td><td>£52,129</td></tr><tr><td>Change In Property Value</td><td>£4,500</td><td>£4,544</td><td>£13,770</td><td>£18,911</td><td>£22,125</td><td>£63,850</td></tr><tr><td>Net Return</td><td>£13,876</td><td>£14,266</td><td>£24,102</td><td>£29,870</td><td>£33,864</td><td>£115,978</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>