<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>£50,040</td><td>£50,791</td><td>£52,060</td><td>£53,362</td><td>£54,963</td><td>£261,216</td></tr><tr><td>Total Expenses</td><td>£34,181</td><td>£34,302</td><td>£34,472</td><td>£34,646</td><td>£34,849</td><td>£172,452</td></tr><tr><td>Profit Before Tax</td><td>£15,859</td><td>£16,488</td><td>£17,588</td><td>£18,715</td><td>£20,114</td><td>£88,764</td></tr><tr><td>Profit After Tax      </td><td>£12,845</td><td>£13,355</td><td>£14,246</td><td>£15,160</td><td>£16,292</td><td>£71,899</td></tr><tr><td>Change In Property Value</td><td>£10,275</td><td>£10,429</td><td>£24,700</td><td>£32,868</td><td>£38,164</td><td>£116,436</td></tr><tr><td>Net Return</td><td>£23,120</td><td>£23,785</td><td>£38,946</td><td>£48,028</td><td>£54,456</td><td>£188,334</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>