<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>£31,356</td><td>£31,983</td><td>£32,783</td><td>£33,602</td><td>£34,442</td><td>£164,166</td></tr><tr><td>Total Expenses</td><td>£22,481</td><td>£22,555</td><td>£22,646</td><td>£22,739</td><td>£22,834</td><td>£113,256</td></tr><tr><td>Profit Before Tax</td><td>£8,875</td><td>£9,428</td><td>£10,137</td><td>£10,863</td><td>£11,609</td><td>£50,911</td></tr><tr><td>Profit After Tax      </td><td>£7,189</td><td>£7,636</td><td>£8,211</td><td>£8,799</td><td>£9,403</td><td>£41,238</td></tr><tr><td>Change In Property Value</td><td>£14,250</td><td>£14,678</td><td>£25,196</td><td>£31,747</td><td>£33,652</td><td>£119,524</td></tr><tr><td>Net Return</td><td>£21,439</td><td>£22,314</td><td>£33,407</td><td>£40,547</td><td>£43,055</td><td>£160,761</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>5%</td><td>5%</td><td>6%</td><td>6%</td><td>26%</td></tr><tr><td>Total Net Return (%)</td><td>13%</td><td>14%</td><td>21%</td><td>25%</td><td>27%</td><td>101%</td></tr></tbody></table></div></div></template></turbo-stream>