<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>£51,000</td><td>£51,765</td><td>£53,059</td><td>£54,386</td><td>£56,017</td><td>£266,227</td></tr><tr><td>Total Expenses</td><td>£39,324</td><td>£39,412</td><td>£39,552</td><td>£39,696</td><td>£39,869</td><td>£197,852</td></tr><tr><td>Profit Before Tax</td><td>£11,676</td><td>£12,353</td><td>£13,507</td><td>£14,690</td><td>£16,148</td><td>£68,375</td></tr><tr><td>Profit After Tax      </td><td>£9,458</td><td>£10,006</td><td>£10,941</td><td>£11,899</td><td>£13,080</td><td>£55,383</td></tr><tr><td>Change In Property Value</td><td>£8,500</td><td>£8,585</td><td>£26,013</td><td>£35,724</td><td>£41,797</td><td>£120,618</td></tr><tr><td>Net Return</td><td>£17,958</td><td>£18,591</td><td>£36,953</td><td>£47,623</td><td>£54,877</td><td>£176,002</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>4%</td><td>4%</td><td>5%</td><td>19%</td></tr><tr><td>Total Net Return (%)</td><td>6%</td><td>7%</td><td>13%</td><td>17%</td><td>19%</td><td>62%</td></tr></tbody></table></div></div></template></turbo-stream>