<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>£52,464</td><td>£53,251</td><td>£54,582</td><td>£55,947</td><td>£57,625</td><td>£273,869</td></tr><tr><td>Total Expenses</td><td>£38,130</td><td>£38,341</td><td>£38,598</td><td>£38,860</td><td>£39,150</td><td>£193,079</td></tr><tr><td>Profit Before Tax</td><td>£14,334</td><td>£14,910</td><td>£15,985</td><td>£17,087</td><td>£18,475</td><td>£80,790</td></tr><tr><td>Profit After Tax      </td><td>£11,610</td><td>£12,077</td><td>£12,948</td><td>£13,840</td><td>£14,965</td><td>£65,440</td></tr><tr><td>Change In Property Value</td><td>£20,520</td><td>£21,136</td><td>£39,911</td><td>£45,934</td><td>£48,690</td><td>£176,191</td></tr><tr><td>Net Return</td><td>£32,130</td><td>£33,213</td><td>£52,859</td><td>£59,774</td><td>£63,655</td><td>£241,631</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>5%</td><td>6%</td><td>6%</td><td>7%</td><td>29%</td></tr><tr><td>Total Net Return (%)</td><td>14%</td><td>15%</td><td>23%</td><td>26%</td><td>28%</td><td>106%</td></tr></tbody></table></div></div></template></turbo-stream>