<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>£31,476</td><td>£31,948</td><td>£32,747</td><td>£33,566</td><td>£34,572</td><td>£164,309</td></tr><tr><td>Total Expenses</td><td>£20,857</td><td>£20,951</td><td>£21,073</td><td>£21,199</td><td>£21,342</td><td>£105,423</td></tr><tr><td>Profit Before Tax</td><td>£10,619</td><td>£10,998</td><td>£11,673</td><td>£12,366</td><td>£13,230</td><td>£58,886</td></tr><tr><td>Profit After Tax      </td><td>£8,601</td><td>£8,908</td><td>£9,456</td><td>£10,017</td><td>£10,716</td><td>£47,698</td></tr><tr><td>Change In Property Value</td><td>£11,879</td><td>£12,235</td><td>£23,104</td><td>£26,591</td><td>£28,186</td><td>£101,995</td></tr><tr><td>Net Return</td><td>£20,480</td><td>£21,143</td><td>£32,560</td><td>£36,607</td><td>£38,902</td><td>£149,693</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>