<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>£43,500</td><td>£44,152</td><td>£45,256</td><td>£46,388</td><td>£47,779</td><td>£227,076</td></tr><tr><td>Total Expenses</td><td>£33,614</td><td>£33,691</td><td>£33,812</td><td>£33,936</td><td>£34,086</td><td>£169,140</td></tr><tr><td>Profit Before Tax</td><td>£9,886</td><td>£10,461</td><td>£11,444</td><td>£12,451</td><td>£13,693</td><td>£57,936</td></tr><tr><td>Profit After Tax      </td><td>£8,007</td><td>£8,474</td><td>£9,270</td><td>£10,086</td><td>£11,091</td><td>£46,928</td></tr><tr><td>Change In Property Value</td><td>£7,250</td><td>£7,323</td><td>£22,187</td><td>£30,470</td><td>£35,650</td><td>£102,880</td></tr><tr><td>Net Return</td><td>£15,257</td><td>£15,796</td><td>£31,457</td><td>£40,556</td><td>£46,742</td><td>£149,808</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>