<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>£52,800</td><td>£53,592</td><td>£54,932</td><td>£56,305</td><td>£57,994</td><td>£275,623</td></tr><tr><td>Total Expenses</td><td>£40,694</td><td>£40,785</td><td>£40,929</td><td>£41,078</td><td>£41,257</td><td>£204,743</td></tr><tr><td>Profit Before Tax</td><td>£12,106</td><td>£12,807</td><td>£14,002</td><td>£15,227</td><td>£16,737</td><td>£70,880</td></tr><tr><td>Profit After Tax      </td><td>£9,806</td><td>£10,374</td><td>£11,342</td><td>£12,334</td><td>£13,557</td><td>£57,413</td></tr><tr><td>Change In Property Value</td><td>£8,800</td><td>£8,888</td><td>£26,931</td><td>£36,985</td><td>£43,272</td><td>£124,876</td></tr><tr><td>Net Return</td><td>£18,606</td><td>£19,262</td><td>£38,273</td><td>£49,319</td><td>£56,829</td><td>£182,288</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>4%</td><td>4%</td><td>5%</td><td>19%</td></tr><tr><td>Total Net Return (%)</td><td>6%</td><td>6%</td><td>13%</td><td>17%</td><td>19%</td><td>61%</td></tr></tbody></table></div></div></template></turbo-stream>