<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>£39,600</td><td>£40,392</td><td>£41,402</td><td>£42,437</td><td>£43,498</td><td>£207,328</td></tr><tr><td>Total Expenses</td><td>£27,781</td><td>£27,906</td><td>£28,050</td><td>£28,198</td><td>£28,347</td><td>£140,282</td></tr><tr><td>Profit Before Tax</td><td>£11,819</td><td>£12,486</td><td>£13,351</td><td>£14,239</td><td>£15,151</td><td>£67,046</td></tr><tr><td>Profit After Tax      </td><td>£9,573</td><td>£10,113</td><td>£10,815</td><td>£11,534</td><td>£12,273</td><td>£54,307</td></tr><tr><td>Change In Property Value</td><td>£11,000</td><td>£11,220</td><td>£22,889</td><td>£29,755</td><td>£34,368</td><td>£109,232</td></tr><tr><td>Net Return</td><td>£20,573</td><td>£21,333</td><td>£33,703</td><td>£41,289</td><td>£46,640</td><td>£163,539</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>3%</td><td>3%</td><td>4%</td><td>16%</td></tr><tr><td>Total Net Return (%)</td><td>6%</td><td>6%</td><td>10%</td><td>12%</td><td>14%</td><td>47%</td></tr></tbody></table></div></div></template></turbo-stream>