<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>£33,012</td><td>£33,507</td><td>£34,345</td><td>£35,203</td><td>£36,260</td><td>£172,327</td></tr><tr><td>Total Expenses</td><td>£22,311</td><td>£22,407</td><td>£22,534</td><td>£22,663</td><td>£22,812</td><td>£112,727</td></tr><tr><td>Profit Before Tax</td><td>£10,701</td><td>£11,100</td><td>£11,811</td><td>£12,540</td><td>£13,448</td><td>£59,600</td></tr><tr><td>Profit After Tax      </td><td>£8,667</td><td>£8,991</td><td>£9,567</td><td>£10,157</td><td>£10,893</td><td>£48,276</td></tr><tr><td>Change In Property Value</td><td>£12,862</td><td>£13,248</td><td>£25,017</td><td>£28,792</td><td>£30,520</td><td>£110,439</td></tr><tr><td>Net Return</td><td>£21,530</td><td>£22,239</td><td>£34,584</td><td>£38,949</td><td>£41,412</td><td>£158,714</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>16%</td><td>16%</td><td>25%</td><td>28%</td><td>30%</td><td>115%</td></tr></tbody></table></div></div></template></turbo-stream>