<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>£37,500</td><td>£38,062</td><td>£39,014</td><td>£39,989</td><td>£41,189</td><td>£195,755</td></tr><tr><td>Total Expenses</td><td>£29,047</td><td>£29,115</td><td>£29,221</td><td>£29,329</td><td>£29,460</td><td>£146,171</td></tr><tr><td>Profit Before Tax</td><td>£8,453</td><td>£8,948</td><td>£9,794</td><td>£10,660</td><td>£11,729</td><td>£49,584</td></tr><tr><td>Profit After Tax      </td><td>£6,847</td><td>£7,248</td><td>£7,933</td><td>£8,635</td><td>£9,501</td><td>£40,163</td></tr><tr><td>Change In Property Value</td><td>£6,250</td><td>£6,313</td><td>£19,127</td><td>£26,268</td><td>£30,733</td><td>£88,690</td></tr><tr><td>Net Return</td><td>£13,097</td><td>£13,560</td><td>£27,060</td><td>£34,902</td><td>£40,234</td><td>£128,853</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>4%</td><td>4%</td><td>5%</td><td>19%</td></tr><tr><td>Total Net Return (%)</td><td>6%</td><td>7%</td><td>13%</td><td>17%</td><td>19%</td><td>62%</td></tr></tbody></table></div></div></template></turbo-stream>