<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>£35,784</td><td>£36,321</td><td>£37,229</td><td>£38,159</td><td>£39,304</td><td>£186,797</td></tr><tr><td>Total Expenses</td><td>£23,437</td><td>£23,536</td><td>£23,670</td><td>£23,807</td><td>£23,964</td><td>£118,415</td></tr><tr><td>Profit Before Tax</td><td>£12,347</td><td>£12,784</td><td>£13,559</td><td>£14,352</td><td>£15,340</td><td>£68,383</td></tr><tr><td>Profit After Tax      </td><td>£10,001</td><td>£10,355</td><td>£10,982</td><td>£11,625</td><td>£12,425</td><td>£55,390</td></tr><tr><td>Change In Property Value</td><td>£13,503</td><td>£13,909</td><td>£26,264</td><td>£30,227</td><td>£32,041</td><td>£115,945</td></tr><tr><td>Net Return</td><td>£23,505</td><td>£24,264</td><td>£37,246</td><td>£41,853</td><td>£44,467</td><td>£171,335</td></tr><tr><td>Return From Rental Income (%)</td><td>7%</td><td>7%</td><td>8%</td><td>8%</td><td>9%</td><td>38%</td></tr><tr><td>Total Net Return (%)</td><td>16%</td><td>17%</td><td>26%</td><td>29%</td><td>30%</td><td>117%</td></tr></tbody></table></div></div></template></turbo-stream>