<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>£36,480</td><td>£37,027</td><td>£37,953</td><td>£38,902</td><td>£40,069</td><td>£190,431</td></tr><tr><td>Total Expenses</td><td>£24,494</td><td>£24,594</td><td>£24,730</td><td>£24,869</td><td>£25,028</td><td>£123,714</td></tr><tr><td>Profit Before Tax</td><td>£11,986</td><td>£12,433</td><td>£13,223</td><td>£14,033</td><td>£15,041</td><td>£66,716</td></tr><tr><td>Profit After Tax      </td><td>£9,709</td><td>£10,071</td><td>£10,711</td><td>£11,367</td><td>£12,183</td><td>£54,040</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>£23,959</td><td>£24,748</td><td>£38,427</td><td>£43,265</td><td>£45,996</td><td>£176,395</td></tr><tr><td>Return From Rental Income (%)</td><td>6%</td><td>7%</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>