<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>£31,320</td><td>£31,790</td><td>£32,585</td><td>£33,399</td><td>£34,401</td><td>£163,495</td></tr><tr><td>Total Expenses</td><td>£20,804</td><td>£20,897</td><td>£21,019</td><td>£21,144</td><td>£21,287</td><td>£105,151</td></tr><tr><td>Profit Before Tax</td><td>£10,516</td><td>£10,893</td><td>£11,566</td><td>£12,255</td><td>£13,114</td><td>£58,344</td></tr><tr><td>Profit After Tax      </td><td>£8,518</td><td>£8,823</td><td>£9,368</td><td>£9,926</td><td>£10,622</td><td>£47,258</td></tr><tr><td>Change In Property Value</td><td>£9,875</td><td>£10,122</td><td>£18,675</td><td>£23,852</td><td>£27,451</td><td>£89,975</td></tr><tr><td>Net Return</td><td>£18,393</td><td>£18,945</td><td>£28,043</td><td>£33,778</td><td>£38,074</td><td>£137,234</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>15%</td><td>15%</td><td>22%</td><td>27%</td><td>30%</td><td>108%</td></tr></tbody></table></div></div></template></turbo-stream>