<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>£38,736</td><td>£39,317</td><td>£40,300</td><td>£41,307</td><td>£42,547</td><td>£202,207</td></tr><tr><td>Total Expenses</td><td>£27,255</td><td>£27,359</td><td>£27,500</td><td>£27,645</td><td>£27,811</td><td>£137,569</td></tr><tr><td>Profit Before Tax</td><td>£11,481</td><td>£11,958</td><td>£12,800</td><td>£13,663</td><td>£14,735</td><td>£64,638</td></tr><tr><td>Profit After Tax      </td><td>£9,300</td><td>£9,686</td><td>£10,368</td><td>£11,067</td><td>£11,936</td><td>£52,357</td></tr><tr><td>Change In Property Value</td><td>£16,167</td><td>£16,652</td><td>£31,445</td><td>£36,190</td><td>£38,362</td><td>£138,816</td></tr><tr><td>Net Return</td><td>£25,467</td><td>£26,338</td><td>£41,813</td><td>£47,257</td><td>£50,297</td><td>£191,173</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>30%</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>