<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>£35,208</td><td>£35,736</td><td>£36,630</td><td>£37,545</td><td>£38,672</td><td>£183,791</td></tr><tr><td>Total Expenses</td><td>£23,202</td><td>£23,301</td><td>£23,433</td><td>£23,568</td><td>£23,724</td><td>£117,227</td></tr><tr><td>Profit Before Tax</td><td>£12,006</td><td>£12,436</td><td>£13,197</td><td>£13,977</td><td>£14,948</td><td>£66,564</td></tr><tr><td>Profit After Tax      </td><td>£9,725</td><td>£10,073</td><td>£10,689</td><td>£11,321</td><td>£12,108</td><td>£53,916</td></tr><tr><td>Change In Property Value</td><td>£13,369</td><td>£13,770</td><td>£26,003</td><td>£29,927</td><td>£31,723</td><td>£114,793</td></tr><tr><td>Net Return</td><td>£23,094</td><td>£23,843</td><td>£36,692</td><td>£41,249</td><td>£43,831</td><td>£168,709</td></tr><tr><td>Return From Rental Income (%)</td><td>7%</td><td>7%</td><td>7%</td><td>8%</td><td>8%</td><td>37%</td></tr><tr><td>Total Net Return (%)</td><td>16%</td><td>17%</td><td>25%</td><td>29%</td><td>30%</td><td>117%</td></tr></tbody></table></div></div></template></turbo-stream>