<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>£33,732</td><td>£34,238</td><td>£35,094</td><td>£35,971</td><td>£37,050</td><td>£176,086</td></tr><tr><td>Total Expenses</td><td>£25,131</td><td>£25,228</td><td>£25,357</td><td>£25,488</td><td>£25,639</td><td>£126,843</td></tr><tr><td>Profit Before Tax</td><td>£8,601</td><td>£9,010</td><td>£9,737</td><td>£10,483</td><td>£11,412</td><td>£49,243</td></tr><tr><td>Profit After Tax      </td><td>£6,967</td><td>£7,298</td><td>£7,887</td><td>£8,491</td><td>£9,244</td><td>£39,887</td></tr><tr><td>Change In Property Value</td><td>£14,940</td><td>£15,388</td><td>£29,058</td><td>£33,443</td><td>£35,450</td><td>£128,279</td></tr><tr><td>Net Return</td><td>£21,907</td><td>£22,686</td><td>£36,945</td><td>£41,935</td><td>£44,693</td><td>£168,166</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>5%</td><td>5%</td><td>6%</td><td>25%</td></tr><tr><td>Total Net Return (%)</td><td>13%</td><td>14%</td><td>23%</td><td>26%</td><td>27%</td><td>103%</td></tr></tbody></table></div></div></template></turbo-stream>