<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>£38,808</td><td>£39,390</td><td>£40,375</td><td>£41,384</td><td>£42,626</td><td>£202,583</td></tr><tr><td>Total Expenses</td><td>£25,718</td><td>£25,823</td><td>£25,964</td><td>£26,109</td><td>£26,276</td><td>£129,889</td></tr><tr><td>Profit Before Tax</td><td>£13,090</td><td>£13,568</td><td>£14,411</td><td>£15,275</td><td>£16,350</td><td>£72,694</td></tr><tr><td>Profit After Tax      </td><td>£10,603</td><td>£10,990</td><td>£11,673</td><td>£12,373</td><td>£13,244</td><td>£58,882</td></tr><tr><td>Change In Property Value</td><td>£5,000</td><td>£5,050</td><td>£15,302</td><td>£21,014</td><td>£24,586</td><td>£70,952</td></tr><tr><td>Net Return</td><td>£15,603</td><td>£16,040</td><td>£26,974</td><td>£33,387</td><td>£37,830</td><td>£129,834</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>