<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>£34,080</td><td>£34,591</td><td>£35,456</td><td>£36,342</td><td>£37,433</td><td>£177,902</td></tr><tr><td>Total Expenses</td><td>£23,034</td><td>£23,131</td><td>£23,261</td><td>£23,393</td><td>£23,545</td><td>£116,364</td></tr><tr><td>Profit Before Tax</td><td>£11,046</td><td>£11,460</td><td>£12,195</td><td>£12,949</td><td>£13,888</td><td>£61,539</td></tr><tr><td>Profit After Tax      </td><td>£8,947</td><td>£9,283</td><td>£9,878</td><td>£10,489</td><td>£11,249</td><td>£49,846</td></tr><tr><td>Change In Property Value</td><td>£13,328</td><td>£13,728</td><td>£25,922</td><td>£29,834</td><td>£31,624</td><td>£114,436</td></tr><tr><td>Net Return</td><td>£22,275</td><td>£23,010</td><td>£35,801</td><td>£40,323</td><td>£42,874</td><td>£164,283</td></tr><tr><td>Return From Rental Income (%)</td><td>6%</td><td>6%</td><td>7%</td><td>7%</td><td>8%</td><td>35%</td></tr><tr><td>Total Net Return (%)</td><td>15%</td><td>16%</td><td>25%</td><td>28%</td><td>30%</td><td>114%</td></tr></tbody></table></div></div></template></turbo-stream>