<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>£58,200</td><td>£59,073</td><td>£60,550</td><td>£62,064</td><td>£63,925</td><td>£303,812</td></tr><tr><td>Total Expenses</td><td>£44,805</td><td>£44,904</td><td>£45,062</td><td>£45,224</td><td>£45,421</td><td>£225,416</td></tr><tr><td>Profit Before Tax</td><td>£13,395</td><td>£14,169</td><td>£15,488</td><td>£16,839</td><td>£18,504</td><td>£78,396</td></tr><tr><td>Profit After Tax      </td><td>£10,850</td><td>£11,477</td><td>£12,545</td><td>£13,640</td><td>£14,988</td><td>£63,501</td></tr><tr><td>Change In Property Value</td><td>£9,700</td><td>£9,797</td><td>£29,685</td><td>£40,767</td><td>£47,698</td><td>£137,647</td></tr><tr><td>Net Return</td><td>£20,550</td><td>£21,274</td><td>£42,230</td><td>£54,407</td><td>£62,686</td><td>£201,148</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>16%</td><td>19%</td><td>61%</td></tr></tbody></table></div></div></template></turbo-stream>