<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>£47,940</td><td>£48,659</td><td>£49,876</td><td>£51,122</td><td>£52,656</td><td>£250,253</td></tr><tr><td>Total Expenses</td><td>£38,494</td><td>£38,612</td><td>£38,777</td><td>£38,945</td><td>£39,141</td><td>£193,970</td></tr><tr><td>Profit Before Tax</td><td>£9,446</td><td>£10,047</td><td>£11,099</td><td>£12,177</td><td>£13,515</td><td>£56,283</td></tr><tr><td>Profit After Tax      </td><td>£7,651</td><td>£8,138</td><td>£8,990</td><td>£9,863</td><td>£10,947</td><td>£45,589</td></tr><tr><td>Change In Property Value</td><td>£7,990</td><td>£8,070</td><td>£24,452</td><td>£33,580</td><td>£39,289</td><td>£113,381</td></tr><tr><td>Net Return</td><td>£15,641</td><td>£16,208</td><td>£33,442</td><td>£43,444</td><td>£50,236</td><td>£158,971</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>3%</td><td>4%</td><td>4%</td><td>17%</td></tr><tr><td>Total Net Return (%)</td><td>6%</td><td>6%</td><td>12%</td><td>16%</td><td>19%</td><td>59%</td></tr></tbody></table></div></div></template></turbo-stream>