<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>£34,296</td><td>£34,810</td><td>£35,681</td><td>£36,573</td><td>£37,670</td><td>£179,030</td></tr><tr><td>Total Expenses</td><td>£23,171</td><td>£23,269</td><td>£23,398</td><td>£23,532</td><td>£23,684</td><td>£117,054</td></tr><tr><td>Profit Before Tax</td><td>£11,125</td><td>£11,542</td><td>£12,282</td><td>£13,041</td><td>£13,986</td><td>£61,976</td></tr><tr><td>Profit After Tax      </td><td>£9,011</td><td>£9,349</td><td>£9,949</td><td>£10,563</td><td>£11,329</td><td>£50,201</td></tr><tr><td>Change In Property Value</td><td>£13,415</td><td>£13,818</td><td>£26,092</td><td>£30,030</td><td>£31,831</td><td>£115,186</td></tr><tr><td>Net Return</td><td>£22,426</td><td>£23,167</td><td>£36,041</td><td>£40,593</td><td>£43,160</td><td>£165,387</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>