<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>£36,276</td><td>£36,820</td><td>£37,741</td><td>£38,684</td><td>£39,845</td><td>£189,366</td></tr><tr><td>Total Expenses</td><td>£25,615</td><td>£25,716</td><td>£25,851</td><td>£25,989</td><td>£26,148</td><td>£129,319</td></tr><tr><td>Profit Before Tax</td><td>£10,661</td><td>£11,104</td><td>£11,890</td><td>£12,695</td><td>£13,697</td><td>£60,047</td></tr><tr><td>Profit After Tax      </td><td>£8,635</td><td>£8,995</td><td>£9,631</td><td>£10,283</td><td>£11,095</td><td>£48,638</td></tr><tr><td>Change In Property Value</td><td>£15,114</td><td>£15,567</td><td>£29,396</td><td>£33,832</td><td>£35,862</td><td>£129,770</td></tr><tr><td>Net Return</td><td>£23,749</td><td>£24,562</td><td>£39,027</td><td>£44,115</td><td>£46,956</td><td>£178,408</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>5%</td><td>6%</td><td>6%</td><td>7%</td><td>30%</td></tr><tr><td>Total Net Return (%)</td><td>14%</td><td>15%</td><td>24%</td><td>27%</td><td>28%</td><td>108%</td></tr></tbody></table></div></div></template></turbo-stream>