<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>£24,394</td><td>£24,494</td><td>£24,627</td><td>£24,763</td><td>£24,919</td><td>£123,197</td></tr><tr><td>Profit Before Tax</td><td>£11,114</td><td>£11,547</td><td>£12,315</td><td>£13,102</td><td>£14,082</td><td>£62,159</td></tr><tr><td>Profit After Tax      </td><td>£9,002</td><td>£9,353</td><td>£9,975</td><td>£10,613</td><td>£11,406</td><td>£50,349</td></tr><tr><td>Change In Property Value</td><td>£14,249</td><td>£14,676</td><td>£27,713</td><td>£31,895</td><td>£33,809</td><td>£122,342</td></tr><tr><td>Net Return</td><td>£23,250</td><td>£24,029</td><td>£37,688</td><td>£42,508</td><td>£45,215</td><td>£172,691</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>