<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>£50,052</td><td>£50,803</td><td>£52,073</td><td>£53,375</td><td>£54,976</td><td>£261,278</td></tr><tr><td>Total Expenses</td><td>£33,027</td><td>£33,136</td><td>£33,294</td><td>£33,455</td><td>£33,646</td><td>£166,558</td></tr><tr><td>Profit Before Tax</td><td>£17,025</td><td>£17,667</td><td>£18,779</td><td>£19,919</td><td>£21,330</td><td>£94,720</td></tr><tr><td>Profit After Tax      </td><td>£13,790</td><td>£14,310</td><td>£15,211</td><td>£16,135</td><td>£17,277</td><td>£76,723</td></tr><tr><td>Change In Property Value</td><td>£13,400</td><td>£13,668</td><td>£27,883</td><td>£36,248</td><td>£38,060</td><td>£129,258</td></tr><tr><td>Net Return</td><td>£27,190</td><td>£27,978</td><td>£43,094</td><td>£52,382</td><td>£55,337</td><td>£205,981</td></tr><tr><td>Return From Rental Income (%)</td><td>6%</td><td>6%</td><td>7%</td><td>7%</td><td>8%</td><td>34%</td></tr><tr><td>Total Net Return (%)</td><td>12%</td><td>13%</td><td>19%</td><td>23%</td><td>25%</td><td>92%</td></tr></tbody></table></div></div></template></turbo-stream>