<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>£37,344</td><td>£37,904</td><td>£38,852</td><td>£39,823</td><td>£41,018</td><td>£194,941</td></tr><tr><td>Total Expenses</td><td>£24,977</td><td>£25,079</td><td>£25,217</td><td>£25,358</td><td>£25,520</td><td>£126,149</td></tr><tr><td>Profit Before Tax</td><td>£12,367</td><td>£12,825</td><td>£13,635</td><td>£14,466</td><td>£15,498</td><td>£68,792</td></tr><tr><td>Profit After Tax      </td><td>£10,017</td><td>£10,389</td><td>£11,045</td><td>£11,717</td><td>£12,553</td><td>£55,721</td></tr><tr><td>Change In Property Value</td><td>£14,550</td><td>£14,987</td><td>£28,300</td><td>£32,570</td><td>£34,524</td><td>£124,931</td></tr><tr><td>Net Return</td><td>£24,567</td><td>£25,375</td><td>£39,344</td><td>£44,287</td><td>£47,078</td><td>£180,652</td></tr><tr><td>Return From Rental Income (%)</td><td>6%</td><td>7%</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>114%</td></tr></tbody></table></div></div></template></turbo-stream>