<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>£60,852</td><td>£62,069</td><td>£63,621</td><td>£65,211</td><td>£66,842</td><td>£318,595</td></tr><tr><td>Total Expenses</td><td>£50,064</td><td>£50,337</td><td>£50,634</td><td>£50,937</td><td>£51,241</td><td>£253,212</td></tr><tr><td>Profit Before Tax</td><td>£10,788</td><td>£11,732</td><td>£12,987</td><td>£14,274</td><td>£15,601</td><td>£65,382</td></tr><tr><td>Profit After Tax      </td><td>£8,738</td><td>£9,503</td><td>£10,520</td><td>£11,562</td><td>£12,637</td><td>£52,960</td></tr><tr><td>Change In Property Value</td><td>£18,850</td><td>£19,227</td><td>£39,223</td><td>£50,990</td><td>£58,893</td><td>£187,184</td></tr><tr><td>Net Return</td><td>£27,588</td><td>£28,730</td><td>£49,743</td><td>£62,552</td><td>£71,530</td><td>£240,143</td></tr><tr><td>Return From Rental Income (%)</td><td>1%</td><td>1%</td><td>2%</td><td>2%</td><td>2%</td><td>8%</td></tr><tr><td>Total Net Return (%)</td><td>4%</td><td>4%</td><td>8%</td><td>10%</td><td>11%</td><td>37%</td></tr></tbody></table></div></div></template></turbo-stream>