<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>£35,316</td><td>£35,846</td><td>£36,742</td><td>£37,660</td><td>£38,790</td><td>£184,354</td></tr><tr><td>Total Expenses</td><td>£23,584</td><td>£23,683</td><td>£23,815</td><td>£23,951</td><td>£24,107</td><td>£119,139</td></tr><tr><td>Profit Before Tax</td><td>£11,732</td><td>£12,163</td><td>£12,927</td><td>£13,709</td><td>£14,684</td><td>£65,215</td></tr><tr><td>Profit After Tax      </td><td>£9,503</td><td>£9,852</td><td>£10,471</td><td>£11,105</td><td>£11,894</td><td>£52,824</td></tr><tr><td>Change In Property Value</td><td>£4,550</td><td>£4,596</td><td>£13,924</td><td>£19,123</td><td>£22,374</td><td>£64,566</td></tr><tr><td>Net Return</td><td>£14,053</td><td>£14,448</td><td>£24,395</td><td>£30,227</td><td>£34,267</td><td>£117,390</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>