<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>£58,704</td><td>£59,878</td><td>£61,375</td><td>£62,909</td><td>£64,482</td><td>£307,349</td></tr><tr><td>Total Expenses</td><td>£39,412</td><td>£39,575</td><td>£39,768</td><td>£39,965</td><td>£40,165</td><td>£198,886</td></tr><tr><td>Profit Before Tax</td><td>£19,292</td><td>£20,303</td><td>£21,607</td><td>£22,944</td><td>£24,317</td><td>£108,462</td></tr><tr><td>Profit After Tax      </td><td>£15,626</td><td>£16,445</td><td>£17,502</td><td>£18,585</td><td>£19,697</td><td>£87,855</td></tr><tr><td>Change In Property Value</td><td>£15,900</td><td>£16,218</td><td>£33,085</td><td>£43,010</td><td>£49,677</td><td>£157,890</td></tr><tr><td>Net Return</td><td>£31,526</td><td>£32,663</td><td>£50,586</td><td>£61,595</td><td>£69,373</td><td>£245,744</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>3%</td><td>3%</td><td>4%</td><td>17%</td></tr><tr><td>Total Net Return (%)</td><td>6%</td><td>6%</td><td>10%</td><td>12%</td><td>13%</td><td>46%</td></tr></tbody></table></div></div></template></turbo-stream>