<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>£48,000</td><td>£48,720</td><td>£49,938</td><td>£51,186</td><td>£52,722</td><td>£250,566</td></tr><tr><td>Total Expenses</td><td>£34,792</td><td>£34,960</td><td>£35,173</td><td>£35,390</td><td>£35,633</td><td>£175,947</td></tr><tr><td>Profit Before Tax</td><td>£13,208</td><td>£13,760</td><td>£14,765</td><td>£15,797</td><td>£17,089</td><td>£74,620</td></tr><tr><td>Profit After Tax      </td><td>£10,699</td><td>£11,145</td><td>£11,960</td><td>£12,795</td><td>£13,842</td><td>£60,442</td></tr><tr><td>Change In Property Value</td><td>£16,250</td><td>£16,656</td><td>£30,731</td><td>£39,250</td><td>£45,173</td><td>£148,060</td></tr><tr><td>Net Return</td><td>£26,949</td><td>£27,802</td><td>£42,691</td><td>£52,046</td><td>£59,016</td><td>£208,502</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>5%</td><td>6%</td><td>6%</td><td>6%</td><td>28%</td></tr><tr><td>Total Net Return (%)</td><td>12%</td><td>13%</td><td>20%</td><td>24%</td><td>27%</td><td>97%</td></tr></tbody></table></div></div></template></turbo-stream>