<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>£36,108</td><td>£36,650</td><td>£37,566</td><td>£38,505</td><td>£39,660</td><td>£188,489</td></tr><tr><td>Total Expenses</td><td>£25,545</td><td>£25,645</td><td>£25,780</td><td>£25,917</td><td>£26,075</td><td>£128,962</td></tr><tr><td>Profit Before Tax</td><td>£10,563</td><td>£11,005</td><td>£11,786</td><td>£12,588</td><td>£13,585</td><td>£59,527</td></tr><tr><td>Profit After Tax      </td><td>£8,556</td><td>£8,914</td><td>£9,547</td><td>£10,196</td><td>£11,004</td><td>£48,217</td></tr><tr><td>Change In Property Value</td><td>£15,073</td><td>£15,525</td><td>£29,317</td><td>£33,741</td><td>£35,765</td><td>£129,421</td></tr><tr><td>Net Return</td><td>£23,629</td><td>£24,439</td><td>£38,864</td><td>£43,937</td><td>£46,769</td><td>£177,637</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>