<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>£49,236</td><td>£50,221</td><td>£51,476</td><td>£52,763</td><td>£54,082</td><td>£257,778</td></tr><tr><td>Total Expenses</td><td>£38,664</td><td>£38,808</td><td>£38,977</td><td>£39,149</td><td>£39,324</td><td>£194,921</td></tr><tr><td>Profit Before Tax</td><td>£10,572</td><td>£11,413</td><td>£12,500</td><td>£13,614</td><td>£14,759</td><td>£62,857</td></tr><tr><td>Profit After Tax      </td><td>£8,564</td><td>£9,244</td><td>£10,125</td><td>£11,027</td><td>£11,954</td><td>£50,914</td></tr><tr><td>Change In Property Value</td><td>£16,000</td><td>£16,320</td><td>£33,293</td><td>£43,281</td><td>£49,989</td><td>£158,883</td></tr><tr><td>Net Return</td><td>£24,564</td><td>£25,564</td><td>£43,418</td><td>£54,308</td><td>£61,944</td><td>£209,797</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>2%</td><td>2%</td><td>2%</td><td>2%</td><td>10%</td></tr><tr><td>Total Net Return (%)</td><td>5%</td><td>5%</td><td>8%</td><td>10%</td><td>12%</td><td>39%</td></tr></tbody></table></div></div></template></turbo-stream>