<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>£35,556</td><td>£36,089</td><td>£36,992</td><td>£37,916</td><td>£39,054</td><td>£185,607</td></tr><tr><td>Total Expenses</td><td>£23,409</td><td>£23,509</td><td>£23,642</td><td>£23,778</td><td>£23,935</td><td>£118,273</td></tr><tr><td>Profit Before Tax</td><td>£12,147</td><td>£12,581</td><td>£13,350</td><td>£14,138</td><td>£15,119</td><td>£67,334</td></tr><tr><td>Profit After Tax      </td><td>£9,839</td><td>£10,190</td><td>£10,813</td><td>£11,452</td><td>£12,247</td><td>£54,541</td></tr><tr><td>Change In Property Value</td><td>£13,500</td><td>£13,905</td><td>£26,257</td><td>£30,220</td><td>£32,033</td><td>£115,915</td></tr><tr><td>Net Return</td><td>£23,339</td><td>£24,095</td><td>£37,071</td><td>£41,672</td><td>£44,280</td><td>£170,456</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>