<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>£49,764</td><td>£50,759</td><td>£52,028</td><td>£53,329</td><td>£54,662</td><td>£260,543</td></tr><tr><td>Total Expenses</td><td>£27,806</td><td>£27,951</td><td>£28,121</td><td>£28,295</td><td>£28,471</td><td>£140,644</td></tr><tr><td>Profit Before Tax</td><td>£21,958</td><td>£22,808</td><td>£23,907</td><td>£25,034</td><td>£26,191</td><td>£119,898</td></tr><tr><td>Profit After Tax      </td><td>£17,786</td><td>£18,474</td><td>£19,365</td><td>£20,277</td><td>£21,215</td><td>£97,118</td></tr><tr><td>Change In Property Value</td><td>£10,500</td><td>£10,710</td><td>£21,848</td><td>£28,403</td><td>£32,805</td><td>£104,267</td></tr><tr><td>Net Return</td><td>£28,286</td><td>£29,184</td><td>£41,213</td><td>£48,680</td><td>£54,020</td><td>£201,384</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>6%</td><td>6%</td><td>6%</td><td>7%</td><td>30%</td></tr><tr><td>Total Net Return (%)</td><td>9%</td><td>9%</td><td>13%</td><td>15%</td><td>17%</td><td>62%</td></tr></tbody></table></div></div></template></turbo-stream>