<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>£63,000</td><td>£64,260</td><td>£65,866</td><td>£67,513</td><td>£69,201</td><td>£329,841</td></tr><tr><td>Total Expenses</td><td>£33,295</td><td>£33,467</td><td>£33,671</td><td>£33,879</td><td>£34,091</td><td>£168,404</td></tr><tr><td>Profit Before Tax</td><td>£29,705</td><td>£30,793</td><td>£32,196</td><td>£33,634</td><td>£35,110</td><td>£161,437</td></tr><tr><td>Profit After Tax      </td><td>£24,061</td><td>£24,942</td><td>£26,078</td><td>£27,243</td><td>£28,439</td><td>£130,764</td></tr><tr><td>Change In Property Value</td><td>£12,600</td><td>£12,852</td><td>£26,218</td><td>£34,084</td><td>£39,366</td><td>£125,120</td></tr><tr><td>Net Return</td><td>£36,661</td><td>£37,794</td><td>£52,297</td><td>£61,327</td><td>£67,806</td><td>£255,884</td></tr><tr><td>Return From Rental Income (%)</td><td>6%</td><td>6%</td><td>6%</td><td>7%</td><td>7%</td><td>32%</td></tr><tr><td>Total Net Return (%)</td><td>9%</td><td>9%</td><td>13%</td><td>15%</td><td>17%</td><td>63%</td></tr></tbody></table></div></div></template></turbo-stream>