<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>£51,996</td><td>£52,776</td><td>£54,095</td><td>£55,448</td><td>£57,111</td><td>£271,426</td></tr><tr><td>Total Expenses</td><td>£33,782</td><td>£33,906</td><td>£34,081</td><td>£34,260</td><td>£34,469</td><td>£170,497</td></tr><tr><td>Profit Before Tax</td><td>£18,214</td><td>£18,870</td><td>£20,015</td><td>£21,188</td><td>£22,642</td><td>£100,929</td></tr><tr><td>Profit After Tax      </td><td>£14,753</td><td>£15,285</td><td>£16,212</td><td>£17,162</td><td>£18,340</td><td>£81,753</td></tr><tr><td>Change In Property Value</td><td>£6,700</td><td>£6,767</td><td>£20,504</td><td>£28,159</td><td>£32,946</td><td>£95,076</td></tr><tr><td>Net Return</td><td>£21,453</td><td>£22,052</td><td>£36,716</td><td>£45,321</td><td>£51,286</td><td>£176,828</td></tr><tr><td>Return From Rental Income (%)</td><td>7%</td><td>7%</td><td>7%</td><td>8%</td><td>8%</td><td>37%</td></tr><tr><td>Total Net Return (%)</td><td>10%</td><td>10%</td><td>16%</td><td>20%</td><td>23%</td><td>79%</td></tr></tbody></table></div></div></template></turbo-stream>