<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>£44,820</td><td>£45,492</td><td>£46,630</td><td>£47,795</td><td>£49,229</td><td>£233,966</td></tr><tr><td>Total Expenses</td><td>£30,287</td><td>£30,400</td><td>£30,557</td><td>£30,717</td><td>£30,903</td><td>£152,865</td></tr><tr><td>Profit Before Tax</td><td>£14,533</td><td>£15,092</td><td>£16,073</td><td>£17,078</td><td>£18,326</td><td>£81,102</td></tr><tr><td>Profit After Tax      </td><td>£11,772</td><td>£12,225</td><td>£13,019</td><td>£13,833</td><td>£14,844</td><td>£65,692</td></tr><tr><td>Change In Property Value</td><td>£12,000</td><td>£12,240</td><td>£24,970</td><td>£32,460</td><td>£34,084</td><td>£115,754</td></tr><tr><td>Net Return</td><td>£23,772</td><td>£24,465</td><td>£37,988</td><td>£46,294</td><td>£48,927</td><td>£181,446</td></tr><tr><td>Return From Rental Income (%)</td><td>6%</td><td>6%</td><td>7%</td><td>7%</td><td>7%</td><td>33%</td></tr><tr><td>Total Net Return (%)</td><td>12%</td><td>12%</td><td>19%</td><td>23%</td><td>25%</td><td>91%</td></tr></tbody></table></div></div></template></turbo-stream>