<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>£45,000</td><td>£45,675</td><td>£46,817</td><td>£47,987</td><td>£49,427</td><td>£234,906</td></tr><tr><td>Total Expenses</td><td>£34,756</td><td>£34,835</td><td>£34,960</td><td>£35,088</td><td>£35,243</td><td>£174,883</td></tr><tr><td>Profit Before Tax</td><td>£10,244</td><td>£10,840</td><td>£11,857</td><td>£12,899</td><td>£14,184</td><td>£60,023</td></tr><tr><td>Profit After Tax      </td><td>£8,297</td><td>£8,780</td><td>£9,604</td><td>£10,448</td><td>£11,489</td><td>£48,619</td></tr><tr><td>Change In Property Value</td><td>£7,500</td><td>£7,575</td><td>£22,952</td><td>£31,521</td><td>£36,880</td><td>£106,428</td></tr><tr><td>Net Return</td><td>£15,797</td><td>£16,355</td><td>£32,556</td><td>£41,969</td><td>£48,369</td><td>£155,047</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>4%</td><td>4%</td><td>5%</td><td>19%</td></tr><tr><td>Total Net Return (%)</td><td>6%</td><td>7%</td><td>13%</td><td>17%</td><td>19%</td><td>62%</td></tr></tbody></table></div></div></template></turbo-stream>