<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>£55,176</td><td>£56,004</td><td>£57,404</td><td>£58,839</td><td>£60,604</td><td>£288,026</td></tr><tr><td>Total Expenses</td><td>£38,662</td><td>£38,791</td><td>£38,974</td><td>£39,162</td><td>£39,381</td><td>£194,970</td></tr><tr><td>Profit Before Tax</td><td>£16,514</td><td>£17,212</td><td>£18,430</td><td>£19,677</td><td>£21,223</td><td>£93,056</td></tr><tr><td>Profit After Tax      </td><td>£13,376</td><td>£13,942</td><td>£14,928</td><td>£15,939</td><td>£17,191</td><td>£75,375</td></tr><tr><td>Change In Property Value</td><td>£23,550</td><td>£24,257</td><td>£45,804</td><td>£52,717</td><td>£55,880</td><td>£202,207</td></tr><tr><td>Net Return</td><td>£36,926</td><td>£38,199</td><td>£60,732</td><td>£68,655</td><td>£73,070</td><td>£277,582</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>105%</td></tr></tbody></table></div></div></template></turbo-stream>