<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>£52,296</td><td>£53,080</td><td>£54,407</td><td>£55,768</td><td>£57,441</td><td>£272,992</td></tr><tr><td>Total Expenses</td><td>£38,731</td><td>£38,941</td><td>£39,197</td><td>£39,459</td><td>£39,748</td><td>£196,077</td></tr><tr><td>Profit Before Tax</td><td>£13,565</td><td>£14,139</td><td>£15,210</td><td>£16,309</td><td>£17,692</td><td>£76,916</td></tr><tr><td>Profit After Tax      </td><td>£10,988</td><td>£11,453</td><td>£12,320</td><td>£13,210</td><td>£14,331</td><td>£62,302</td></tr><tr><td>Change In Property Value</td><td>£14,000</td><td>£14,280</td><td>£29,131</td><td>£37,871</td><td>£39,764</td><td>£135,046</td></tr><tr><td>Net Return</td><td>£24,988</td><td>£25,733</td><td>£41,452</td><td>£51,081</td><td>£54,095</td><td>£197,348</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>85%</td></tr></tbody></table></div></div></template></turbo-stream>