<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>£49,308</td><td>£50,048</td><td>£51,299</td><td>£52,581</td><td>£54,159</td><td>£257,394</td></tr><tr><td>Total Expenses</td><td>£33,711</td><td>£33,831</td><td>£33,999</td><td>£34,172</td><td>£34,372</td><td>£170,086</td></tr><tr><td>Profit Before Tax</td><td>£15,597</td><td>£16,216</td><td>£17,299</td><td>£18,410</td><td>£19,787</td><td>£87,309</td></tr><tr><td>Profit After Tax      </td><td>£12,633</td><td>£13,135</td><td>£14,012</td><td>£14,912</td><td>£16,027</td><td>£70,720</td></tr><tr><td>Change In Property Value</td><td>£10,125</td><td>£10,277</td><td>£24,339</td><td>£32,388</td><td>£37,606</td><td>£114,736</td></tr><tr><td>Net Return</td><td>£22,758</td><td>£23,412</td><td>£38,352</td><td>£47,300</td><td>£53,634</td><td>£185,456</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>31%</td></tr><tr><td>Total Net Return (%)</td><td>10%</td><td>10%</td><td>17%</td><td>21%</td><td>24%</td><td>83%</td></tr></tbody></table></div></div></template></turbo-stream>