<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>£69,108</td><td>£70,145</td><td>£71,898</td><td>£73,696</td><td>£75,907</td><td>£360,753</td></tr><tr><td>Total Expenses</td><td>£51,020</td><td>£51,294</td><td>£51,629</td><td>£51,971</td><td>£52,350</td><td>£258,265</td></tr><tr><td>Profit Before Tax</td><td>£18,088</td><td>£18,850</td><td>£20,269</td><td>£21,725</td><td>£23,556</td><td>£102,489</td></tr><tr><td>Profit After Tax      </td><td>£14,651</td><td>£15,269</td><td>£16,418</td><td>£17,597</td><td>£19,081</td><td>£83,016</td></tr><tr><td>Change In Property Value</td><td>£18,500</td><td>£18,870</td><td>£38,495</td><td>£50,043</td><td>£52,545</td><td>£178,453</td></tr><tr><td>Net Return</td><td>£33,151</td><td>£34,139</td><td>£54,913</td><td>£67,640</td><td>£71,626</td><td>£261,469</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>84%</td></tr></tbody></table></div></div></template></turbo-stream>