<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>£90,000</td><td>£91,350</td><td>£93,634</td><td>£95,975</td><td>£98,854</td><td>£469,812</td></tr><tr><td>Total Expenses</td><td>£69,013</td><td>£69,159</td><td>£69,398</td><td>£69,643</td><td>£69,942</td><td>£347,155</td></tr><tr><td>Profit Before Tax</td><td>£20,988</td><td>£22,191</td><td>£24,236</td><td>£26,331</td><td>£28,912</td><td>£122,658</td></tr><tr><td>Profit After Tax      </td><td>£17,000</td><td>£17,975</td><td>£19,631</td><td>£21,328</td><td>£23,419</td><td>£99,353</td></tr><tr><td>Change In Property Value</td><td>£15,000</td><td>£15,150</td><td>£45,905</td><td>£63,042</td><td>£73,759</td><td>£212,856</td></tr><tr><td>Net Return</td><td>£32,000</td><td>£33,125</td><td>£65,535</td><td>£84,371</td><td>£97,178</td><td>£312,209</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>4%</td><td>4%</td><td>4%</td><td>18%</td></tr><tr><td>Total Net Return (%)</td><td>6%</td><td>6%</td><td>12%</td><td>16%</td><td>18%</td><td>58%</td></tr></tbody></table></div></div></template></turbo-stream>