<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>£33,636</td><td>£34,141</td><td>£34,994</td><td>£35,869</td><td>£36,945</td><td>£175,584</td></tr><tr><td>Total Expenses</td><td>£23,217</td><td>£23,314</td><td>£23,442</td><td>£23,573</td><td>£23,724</td><td>£117,270</td></tr><tr><td>Profit Before Tax</td><td>£10,419</td><td>£10,827</td><td>£11,552</td><td>£12,295</td><td>£13,221</td><td>£58,314</td></tr><tr><td>Profit After Tax      </td><td>£8,439</td><td>£8,770</td><td>£9,357</td><td>£9,959</td><td>£10,709</td><td>£47,234</td></tr><tr><td>Change In Property Value</td><td>£13,500</td><td>£13,905</td><td>£26,257</td><td>£30,220</td><td>£32,033</td><td>£115,915</td></tr><tr><td>Net Return</td><td>£21,939</td><td>£22,675</td><td>£35,614</td><td>£40,179</td><td>£42,742</td><td>£163,149</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>32%</td></tr><tr><td>Total Net Return (%)</td><td>15%</td><td>16%</td><td>24%</td><td>28%</td><td>29%</td><td>112%</td></tr></tbody></table></div></div></template></turbo-stream>