<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>£35,976</td><td>£36,516</td><td>£37,429</td><td>£38,364</td><td>£39,515</td><td>£187,800</td></tr><tr><td>Total Expenses</td><td>£25,459</td><td>£25,559</td><td>£25,693</td><td>£25,831</td><td>£25,989</td><td>£128,531</td></tr><tr><td>Profit Before Tax</td><td>£10,517</td><td>£10,956</td><td>£11,735</td><td>£12,533</td><td>£13,527</td><td>£59,268</td></tr><tr><td>Profit After Tax      </td><td>£8,519</td><td>£8,875</td><td>£9,505</td><td>£10,152</td><td>£10,957</td><td>£48,007</td></tr><tr><td>Change In Property Value</td><td>£15,018</td><td>£15,469</td><td>£29,210</td><td>£33,618</td><td>£35,635</td><td>£128,951</td></tr><tr><td>Net Return</td><td>£23,537</td><td>£24,344</td><td>£38,716</td><td>£43,770</td><td>£46,592</td><td>£176,958</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>5%</td><td>6%</td><td>6%</td><td>7%</td><td>29%</td></tr><tr><td>Total Net Return (%)</td><td>14%</td><td>15%</td><td>24%</td><td>27%</td><td>28%</td><td>108%</td></tr></tbody></table></div></div></template></turbo-stream>