<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>£31,800</td><td>£32,277</td><td>£33,084</td><td>£33,911</td><td>£34,928</td><td>£166,000</td></tr><tr><td>Total Expenses</td><td>£21,048</td><td>£21,142</td><td>£21,265</td><td>£21,392</td><td>£21,536</td><td>£106,383</td></tr><tr><td>Profit Before Tax</td><td>£10,752</td><td>£11,135</td><td>£11,819</td><td>£12,519</td><td>£13,392</td><td>£59,617</td></tr><tr><td>Profit After Tax      </td><td>£8,709</td><td>£9,020</td><td>£9,573</td><td>£10,140</td><td>£10,848</td><td>£48,290</td></tr><tr><td>Change In Property Value</td><td>£11,999</td><td>£12,358</td><td>£23,337</td><td>£26,859</td><td>£28,470</td><td>£103,023</td></tr><tr><td>Net Return</td><td>£20,708</td><td>£21,378</td><td>£32,910</td><td>£36,999</td><td>£39,318</td><td>£151,312</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>