<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>£44,004</td><td>£44,664</td><td>£45,781</td><td>£46,925</td><td>£48,333</td><td>£229,707</td></tr><tr><td>Total Expenses</td><td>£28,222</td><td>£28,334</td><td>£28,488</td><td>£28,647</td><td>£28,830</td><td>£142,520</td></tr><tr><td>Profit Before Tax</td><td>£15,782</td><td>£16,330</td><td>£17,292</td><td>£18,279</td><td>£19,503</td><td>£87,187</td></tr><tr><td>Profit After Tax      </td><td>£12,784</td><td>£13,228</td><td>£14,007</td><td>£14,806</td><td>£15,797</td><td>£70,621</td></tr><tr><td>Change In Property Value</td><td>£19,250</td><td>£19,924</td><td>£32,405</td><td>£37,295</td><td>£39,532</td><td>£148,405</td></tr><tr><td>Net Return</td><td>£32,034</td><td>£33,151</td><td>£46,411</td><td>£52,100</td><td>£55,330</td><td>£219,027</td></tr><tr><td>Return From Rental Income (%)</td><td>7%</td><td>7%</td><td>8%</td><td>8%</td><td>9%</td><td>39%</td></tr><tr><td>Total Net Return (%)</td><td>18%</td><td>18%</td><td>26%</td><td>29%</td><td>31%</td><td>121%</td></tr></tbody></table></div></div></template></turbo-stream>