<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>£33,744</td><td>£34,250</td><td>£35,106</td><td>£35,984</td><td>£37,064</td><td>£176,148</td></tr><tr><td>Total Expenses</td><td>£23,226</td><td>£23,323</td><td>£23,451</td><td>£23,583</td><td>£23,734</td><td>£117,317</td></tr><tr><td>Profit Before Tax</td><td>£10,518</td><td>£10,927</td><td>£11,655</td><td>£12,401</td><td>£13,330</td><td>£58,831</td></tr><tr><td>Profit After Tax      </td><td>£8,519</td><td>£8,851</td><td>£9,441</td><td>£10,045</td><td>£10,797</td><td>£47,653</td></tr><tr><td>Change In Property Value</td><td>£13,499</td><td>£13,903</td><td>£26,254</td><td>£30,216</td><td>£32,029</td><td>£115,902</td></tr><tr><td>Net Return</td><td>£22,018</td><td>£22,755</td><td>£35,695</td><td>£40,261</td><td>£42,827</td><td>£163,555</td></tr><tr><td>Return From Rental Income (%)</td><td>6%</td><td>6%</td><td>6%</td><td>7%</td><td>7%</td><td>33%</td></tr><tr><td>Total Net Return (%)</td><td>15%</td><td>16%</td><td>24%</td><td>28%</td><td>29%</td><td>112%</td></tr></tbody></table></div></div></template></turbo-stream>