<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>£40,668</td><td>£41,278</td><td>£42,310</td><td>£43,368</td><td>£44,669</td><td>£212,292</td></tr><tr><td>Total Expenses</td><td>£29,792</td><td>£29,899</td><td>£30,046</td><td>£30,195</td><td>£30,368</td><td>£150,301</td></tr><tr><td>Profit Before Tax</td><td>£10,876</td><td>£11,379</td><td>£12,264</td><td>£13,172</td><td>£14,301</td><td>£61,992</td></tr><tr><td>Profit After Tax      </td><td>£8,809</td><td>£9,217</td><td>£9,934</td><td>£10,670</td><td>£11,584</td><td>£50,213</td></tr><tr><td>Change In Property Value</td><td>£17,940</td><td>£18,478</td><td>£34,893</td><td>£40,159</td><td>£42,568</td><td>£154,038</td></tr><tr><td>Net Return</td><td>£26,749</td><td>£27,695</td><td>£44,827</td><td>£50,828</td><td>£54,152</td><td>£204,251</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>5%</td><td>5%</td><td>5%</td><td>6%</td><td>25%</td></tr><tr><td>Total Net Return (%)</td><td>14%</td><td>14%</td><td>23%</td><td>26%</td><td>27%</td><td>103%</td></tr></tbody></table></div></div></template></turbo-stream>