<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>£36,468</td><td>£37,015</td><td>£37,940</td><td>£38,889</td><td>£40,056</td><td>£190,368</td></tr><tr><td>Total Expenses</td><td>£24,490</td><td>£24,591</td><td>£24,727</td><td>£24,865</td><td>£25,025</td><td>£123,698</td></tr><tr><td>Profit Before Tax</td><td>£11,978</td><td>£12,424</td><td>£13,214</td><td>£14,024</td><td>£15,031</td><td>£66,670</td></tr><tr><td>Profit After Tax      </td><td>£9,702</td><td>£10,063</td><td>£10,703</td><td>£11,359</td><td>£12,175</td><td>£54,002</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>£23,950</td><td>£24,739</td><td>£38,416</td><td>£43,254</td><td>£45,984</td><td>£176,344</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>