<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>£34,548</td><td>£35,066</td><td>£35,943</td><td>£36,841</td><td>£37,947</td><td>£180,345</td></tr><tr><td>Total Expenses</td><td>£23,307</td><td>£23,404</td><td>£23,535</td><td>£23,669</td><td>£23,822</td><td>£117,737</td></tr><tr><td>Profit Before Tax</td><td>£11,241</td><td>£11,662</td><td>£12,408</td><td>£13,173</td><td>£14,125</td><td>£62,609</td></tr><tr><td>Profit After Tax      </td><td>£9,106</td><td>£9,446</td><td>£10,050</td><td>£10,670</td><td>£11,441</td><td>£50,713</td></tr><tr><td>Change In Property Value</td><td>£13,499</td><td>£13,903</td><td>£26,254</td><td>£30,216</td><td>£32,029</td><td>£115,902</td></tr><tr><td>Net Return</td><td>£22,604</td><td>£23,350</td><td>£36,305</td><td>£40,886</td><td>£43,470</td><td>£166,615</td></tr><tr><td>Return From Rental Income (%)</td><td>6%</td><td>6%</td><td>7%</td><td>7%</td><td>8%</td><td>35%</td></tr><tr><td>Total Net Return (%)</td><td>15%</td><td>16%</td><td>25%</td><td>28%</td><td>30%</td><td>114%</td></tr></tbody></table></div></div></template></turbo-stream>