<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>£43,680</td><td>£44,335</td><td>£45,444</td><td>£46,580</td><td>£47,977</td><td>£228,016</td></tr><tr><td>Total Expenses</td><td>£31,057</td><td>£31,235</td><td>£31,450</td><td>£31,671</td><td>£31,914</td><td>£157,327</td></tr><tr><td>Profit Before Tax</td><td>£12,623</td><td>£13,100</td><td>£13,993</td><td>£14,909</td><td>£16,063</td><td>£70,689</td></tr><tr><td>Profit After Tax      </td><td>£10,224</td><td>£10,611</td><td>£11,335</td><td>£12,076</td><td>£13,011</td><td>£57,258</td></tr><tr><td>Change In Property Value</td><td>£16,500</td><td>£16,995</td><td>£32,092</td><td>£36,935</td><td>£39,151</td><td>£141,674</td></tr><tr><td>Net Return</td><td>£26,724</td><td>£27,606</td><td>£43,427</td><td>£49,012</td><td>£52,162</td><td>£198,932</td></tr><tr><td>Return From Rental Income (%)</td><td>6%</td><td>6%</td><td>6%</td><td>7%</td><td>7%</td><td>32%</td></tr><tr><td>Total Net Return (%)</td><td>15%</td><td>15%</td><td>24%</td><td>27%</td><td>29%</td><td>110%</td></tr></tbody></table></div></div></template></turbo-stream>