<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>£33,108</td><td>£33,605</td><td>£34,445</td><td>£35,306</td><td>£36,365</td><td>£172,828</td></tr><tr><td>Total Expenses</td><td>£22,437</td><td>£22,532</td><td>£22,659</td><td>£22,789</td><td>£22,938</td><td>£113,355</td></tr><tr><td>Profit Before Tax</td><td>£10,671</td><td>£11,072</td><td>£11,786</td><td>£12,517</td><td>£13,427</td><td>£59,474</td></tr><tr><td>Profit After Tax      </td><td>£8,644</td><td>£8,969</td><td>£9,546</td><td>£10,139</td><td>£10,876</td><td>£48,174</td></tr><tr><td>Change In Property Value</td><td>£12,950</td><td>£13,338</td><td>£25,187</td><td>£28,987</td><td>£30,727</td><td>£111,188</td></tr><tr><td>Net Return</td><td>£21,593</td><td>£22,307</td><td>£34,733</td><td>£39,126</td><td>£41,603</td><td>£159,362</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>