<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>£51,504</td><td>£52,277</td><td>£53,583</td><td>£54,923</td><td>£56,571</td><td>£268,858</td></tr><tr><td>Total Expenses</td><td>£41,358</td><td>£41,447</td><td>£41,588</td><td>£41,733</td><td>£41,908</td><td>£208,034</td></tr><tr><td>Profit Before Tax</td><td>£10,146</td><td>£10,830</td><td>£11,995</td><td>£13,190</td><td>£14,662</td><td>£60,824</td></tr><tr><td>Profit After Tax      </td><td>£8,218</td><td>£8,772</td><td>£9,716</td><td>£10,684</td><td>£11,876</td><td>£49,267</td></tr><tr><td>Change In Property Value</td><td>£13,500</td><td>£13,703</td><td>£32,452</td><td>£43,184</td><td>£50,142</td><td>£152,981</td></tr><tr><td>Net Return</td><td>£21,718</td><td>£22,475</td><td>£42,168</td><td>£53,868</td><td>£62,018</td><td>£202,248</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>3%</td><td>4%</td><td>4%</td><td>16%</td></tr><tr><td>Total Net Return (%)</td><td>7%</td><td>7%</td><td>14%</td><td>18%</td><td>20%</td><td>67%</td></tr></tbody></table></div></div></template></turbo-stream>