<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>£31,404</td><td>£31,875</td><td>£32,672</td><td>£33,489</td><td>£34,493</td><td>£163,933</td></tr><tr><td>Total Expenses</td><td>£20,812</td><td>£20,905</td><td>£21,028</td><td>£21,153</td><td>£21,296</td><td>£105,194</td></tr><tr><td>Profit Before Tax</td><td>£10,592</td><td>£10,970</td><td>£11,644</td><td>£12,336</td><td>£13,197</td><td>£58,739</td></tr><tr><td>Profit After Tax      </td><td>£8,580</td><td>£8,886</td><td>£9,432</td><td>£9,992</td><td>£10,690</td><td>£47,579</td></tr><tr><td>Change In Property Value</td><td>£11,850</td><td>£12,205</td><td>£23,048</td><td>£26,526</td><td>£28,117</td><td>£101,746</td></tr><tr><td>Net Return</td><td>£20,430</td><td>£21,091</td><td>£32,480</td><td>£36,518</td><td>£38,807</td><td>£149,325</td></tr><tr><td>Return From Rental Income (%)</td><td>7%</td><td>7%</td><td>7%</td><td>8%</td><td>8%</td><td>38%</td></tr><tr><td>Total Net Return (%)</td><td>16%</td><td>17%</td><td>26%</td><td>29%</td><td>31%</td><td>118%</td></tr></tbody></table></div></div></template></turbo-stream>