<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>£63,504</td><td>£64,457</td><td>£66,068</td><td>£67,720</td><td>£69,751</td><td>£331,499</td></tr><tr><td>Total Expenses</td><td>£46,924</td><td>£47,177</td><td>£47,485</td><td>£47,801</td><td>£48,150</td><td>£237,537</td></tr><tr><td>Profit Before Tax</td><td>£16,580</td><td>£17,280</td><td>£18,583</td><td>£19,919</td><td>£21,601</td><td>£93,962</td></tr><tr><td>Profit After Tax      </td><td>£13,430</td><td>£13,996</td><td>£15,052</td><td>£16,134</td><td>£17,497</td><td>£76,110</td></tr><tr><td>Change In Property Value</td><td>£17,000</td><td>£17,340</td><td>£35,374</td><td>£45,986</td><td>£48,285</td><td>£163,984</td></tr><tr><td>Net Return</td><td>£30,430</td><td>£31,336</td><td>£50,426</td><td>£62,120</td><td>£65,782</td><td>£240,094</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>