<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>£46,692</td><td>£47,392</td><td>£48,577</td><td>£49,792</td><td>£51,285</td><td>£243,739</td></tr><tr><td>Total Expenses</td><td>£34,635</td><td>£34,824</td><td>£35,054</td><td>£35,288</td><td>£35,548</td><td>£175,349</td></tr><tr><td>Profit Before Tax</td><td>£12,057</td><td>£12,568</td><td>£13,524</td><td>£14,503</td><td>£15,737</td><td>£68,390</td></tr><tr><td>Profit After Tax      </td><td>£9,766</td><td>£10,180</td><td>£10,954</td><td>£11,748</td><td>£12,747</td><td>£55,396</td></tr><tr><td>Change In Property Value</td><td>£12,500</td><td>£12,750</td><td>£26,010</td><td>£33,813</td><td>£35,504</td><td>£120,577</td></tr><tr><td>Net Return</td><td>£22,266</td><td>£22,930</td><td>£36,964</td><td>£45,561</td><td>£48,251</td><td>£175,972</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>5%</td><td>5%</td><td>6%</td><td>6%</td><td>27%</td></tr><tr><td>Total Net Return (%)</td><td>11%</td><td>11%</td><td>18%</td><td>22%</td><td>23%</td><td>85%</td></tr></tbody></table></div></div></template></turbo-stream>