<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>£43,452</td><td>£44,104</td><td>£45,206</td><td>£46,337</td><td>£47,727</td><td>£226,825</td></tr><tr><td>Total Expenses</td><td>£28,166</td><td>£28,278</td><td>£28,431</td><td>£28,588</td><td>£28,769</td><td>£142,232</td></tr><tr><td>Profit Before Tax</td><td>£15,286</td><td>£15,826</td><td>£16,776</td><td>£17,749</td><td>£18,957</td><td>£84,593</td></tr><tr><td>Profit After Tax      </td><td>£12,381</td><td>£12,819</td><td>£13,588</td><td>£14,377</td><td>£15,355</td><td>£68,521</td></tr><tr><td>Change In Property Value</td><td>£16,500</td><td>£16,995</td><td>£32,092</td><td>£36,935</td><td>£39,151</td><td>£141,674</td></tr><tr><td>Net Return</td><td>£28,881</td><td>£29,814</td><td>£45,680</td><td>£51,312</td><td>£54,507</td><td>£210,194</td></tr><tr><td>Return From Rental Income (%)</td><td>7%</td><td>7%</td><td>8%</td><td>8%</td><td>8%</td><td>38%</td></tr><tr><td>Total Net Return (%)</td><td>16%</td><td>16%</td><td>25%</td><td>28%</td><td>30%</td><td>116%</td></tr></tbody></table></div></div></template></turbo-stream>