<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>£49,440</td><td>£50,182</td><td>£51,436</td><td>£52,722</td><td>£54,304</td><td>£258,083</td></tr><tr><td>Total Expenses</td><td>£35,661</td><td>£35,860</td><td>£36,103</td><td>£36,351</td><td>£36,625</td><td>£180,600</td></tr><tr><td>Profit Before Tax</td><td>£13,779</td><td>£14,321</td><td>£15,333</td><td>£16,371</td><td>£17,679</td><td>£77,484</td></tr><tr><td>Profit After Tax      </td><td>£11,161</td><td>£11,600</td><td>£12,420</td><td>£13,261</td><td>£14,320</td><td>£62,762</td></tr><tr><td>Change In Property Value</td><td>£6,370</td><td>£6,434</td><td>£19,494</td><td>£26,772</td><td>£31,323</td><td>£90,393</td></tr><tr><td>Net Return</td><td>£17,531</td><td>£18,034</td><td>£31,914</td><td>£40,033</td><td>£45,643</td><td>£153,155</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>5%</td><td>6%</td><td>6%</td><td>7%</td><td>30%</td></tr><tr><td>Total Net Return (%)</td><td>8%</td><td>9%</td><td>15%</td><td>19%</td><td>22%</td><td>72%</td></tr></tbody></table></div></div></template></turbo-stream>