<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>£35,508</td><td>£36,041</td><td>£36,942</td><td>£37,865</td><td>£39,001</td><td>£185,357</td></tr><tr><td>Total Expenses</td><td>£24,396</td><td>£24,496</td><td>£24,629</td><td>£24,765</td><td>£24,921</td><td>£123,207</td></tr><tr><td>Profit Before Tax</td><td>£11,112</td><td>£11,545</td><td>£12,313</td><td>£13,100</td><td>£14,080</td><td>£62,150</td></tr><tr><td>Profit After Tax      </td><td>£9,000</td><td>£9,351</td><td>£9,973</td><td>£10,611</td><td>£11,405</td><td>£50,341</td></tr><tr><td>Change In Property Value</td><td>£14,250</td><td>£14,678</td><td>£27,716</td><td>£31,899</td><td>£33,813</td><td>£122,355</td></tr><tr><td>Net Return</td><td>£23,250</td><td>£24,029</td><td>£37,689</td><td>£42,510</td><td>£45,217</td><td>£172,696</td></tr><tr><td>Return From Rental Income (%)</td><td>6%</td><td>6%</td><td>6%</td><td>7%</td><td>7%</td><td>33%</td></tr><tr><td>Total Net Return (%)</td><td>15%</td><td>16%</td><td>24%</td><td>27%</td><td>29%</td><td>112%</td></tr></tbody></table></div></div></template></turbo-stream>