<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>£46,260</td><td>£46,954</td><td>£48,128</td><td>£49,331</td><td>£50,811</td><td>£241,483</td></tr><tr><td>Total Expenses</td><td>£30,233</td><td>£30,348</td><td>£30,508</td><td>£30,673</td><td>£30,863</td><td>£152,625</td></tr><tr><td>Profit Before Tax</td><td>£16,027</td><td>£16,606</td><td>£17,619</td><td>£18,658</td><td>£19,948</td><td>£88,859</td></tr><tr><td>Profit After Tax      </td><td>£12,982</td><td>£13,451</td><td>£14,272</td><td>£15,113</td><td>£16,158</td><td>£71,976</td></tr><tr><td>Change In Property Value</td><td>£20,825</td><td>£21,554</td><td>£35,056</td><td>£40,346</td><td>£42,767</td><td>£160,548</td></tr><tr><td>Net Return</td><td>£33,807</td><td>£35,005</td><td>£49,328</td><td>£55,459</td><td>£58,924</td><td>£232,523</td></tr><tr><td>Return From Rental Income (%)</td><td>7%</td><td>7%</td><td>7%</td><td>8%</td><td>8%</td><td>37%</td></tr><tr><td>Total Net Return (%)</td><td>17%</td><td>18%</td><td>25%</td><td>28%</td><td>30%</td><td>118%</td></tr></tbody></table></div></div></template></turbo-stream>