<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>£48,420</td><td>£49,388</td><td>£50,623</td><td>£51,889</td><td>£53,186</td><td>£253,506</td></tr><tr><td>Total Expenses</td><td>£38,498</td><td>£38,685</td><td>£38,892</td><td>£39,104</td><td>£39,317</td><td>£194,496</td></tr><tr><td>Profit Before Tax</td><td>£9,922</td><td>£10,704</td><td>£11,731</td><td>£12,785</td><td>£13,869</td><td>£59,010</td></tr><tr><td>Profit After Tax      </td><td>£8,037</td><td>£8,670</td><td>£9,502</td><td>£10,355</td><td>£11,234</td><td>£47,798</td></tr><tr><td>Change In Property Value</td><td>£15,000</td><td>£15,300</td><td>£31,212</td><td>£40,576</td><td>£46,865</td><td>£148,952</td></tr><tr><td>Net Return</td><td>£23,037</td><td>£23,970</td><td>£40,714</td><td>£50,931</td><td>£58,099</td><td>£196,750</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>40%</td></tr></tbody></table></div></div></template></turbo-stream>