<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>£57,528</td><td>£58,391</td><td>£59,851</td><td>£61,347</td><td>£63,187</td><td>£300,304</td></tr><tr><td>Total Expenses</td><td>£41,762</td><td>£41,992</td><td>£42,272</td><td>£42,559</td><td>£42,877</td><td>£211,463</td></tr><tr><td>Profit Before Tax</td><td>£15,766</td><td>£16,399</td><td>£17,578</td><td>£18,788</td><td>£20,311</td><td>£88,841</td></tr><tr><td>Profit After Tax      </td><td>£12,770</td><td>£13,283</td><td>£14,238</td><td>£15,218</td><td>£16,452</td><td>£71,961</td></tr><tr><td>Change In Property Value</td><td>£22,500</td><td>£23,175</td><td>£43,762</td><td>£50,366</td><td>£53,388</td><td>£193,192</td></tr><tr><td>Net Return</td><td>£35,270</td><td>£36,458</td><td>£58,000</td><td>£65,584</td><td>£69,840</td><td>£265,153</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>