<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>£36,588</td><td>£37,137</td><td>£38,065</td><td>£39,017</td><td>£40,187</td><td>£190,994</td></tr><tr><td>Total Expenses</td><td>£27,004</td><td>£27,105</td><td>£27,241</td><td>£27,380</td><td>£27,539</td><td>£136,268</td></tr><tr><td>Profit Before Tax</td><td>£9,584</td><td>£10,032</td><td>£10,825</td><td>£11,637</td><td>£12,648</td><td>£54,726</td></tr><tr><td>Profit After Tax      </td><td>£7,763</td><td>£8,126</td><td>£8,768</td><td>£9,426</td><td>£10,245</td><td>£44,328</td></tr><tr><td>Change In Property Value</td><td>£16,140</td><td>£16,624</td><td>£31,392</td><td>£36,129</td><td>£38,297</td><td>£138,583</td></tr><tr><td>Net Return</td><td>£23,903</td><td>£24,750</td><td>£40,160</td><td>£45,556</td><td>£48,542</td><td>£182,911</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>