<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>£36,564</td><td>£37,112</td><td>£38,040</td><td>£38,991</td><td>£40,161</td><td>£190,869</td></tr><tr><td>Total Expenses</td><td>£27,961</td><td>£28,028</td><td>£28,131</td><td>£28,237</td><td>£28,365</td><td>£140,723</td></tr><tr><td>Profit Before Tax</td><td>£8,603</td><td>£9,085</td><td>£9,909</td><td>£10,754</td><td>£11,796</td><td>£50,146</td></tr><tr><td>Profit After Tax      </td><td>£6,968</td><td>£7,359</td><td>£8,026</td><td>£8,711</td><td>£9,555</td><td>£40,619</td></tr><tr><td>Change In Property Value</td><td>£18,000</td><td>£18,540</td><td>£35,010</td><td>£40,293</td><td>£42,711</td><td>£154,553</td></tr><tr><td>Net Return</td><td>£24,968</td><td>£25,899</td><td>£43,036</td><td>£49,004</td><td>£52,265</td><td>£195,172</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>4%</td><td>4%</td><td>5%</td><td>20%</td></tr><tr><td>Total Net Return (%)</td><td>13%</td><td>13%</td><td>22%</td><td>25%</td><td>26%</td><td>98%</td></tr></tbody></table></div></div></template></turbo-stream>