<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>£52,668</td><td>£53,458</td><td>£54,794</td><td>£56,164</td><td>£57,849</td><td>£274,934</td></tr><tr><td>Total Expenses</td><td>£34,678</td><td>£34,790</td><td>£34,954</td><td>£35,123</td><td>£35,322</td><td>£174,867</td></tr><tr><td>Profit Before Tax</td><td>£17,990</td><td>£18,668</td><td>£19,840</td><td>£21,041</td><td>£22,527</td><td>£100,067</td></tr><tr><td>Profit After Tax      </td><td>£14,572</td><td>£15,121</td><td>£16,070</td><td>£17,044</td><td>£18,247</td><td>£81,054</td></tr><tr><td>Change In Property Value</td><td>£14,100</td><td>£14,382</td><td>£29,339</td><td>£38,141</td><td>£40,048</td><td>£136,010</td></tr><tr><td>Net Return</td><td>£28,672</td><td>£29,503</td><td>£45,410</td><td>£55,185</td><td>£58,295</td><td>£217,065</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>