<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>£45,792</td><td>£46,479</td><td>£47,641</td><td>£48,832</td><td>£50,297</td><td>£239,040</td></tr><tr><td>Total Expenses</td><td>£29,987</td><td>£30,102</td><td>£30,261</td><td>£30,424</td><td>£30,613</td><td>£151,389</td></tr><tr><td>Profit Before Tax</td><td>£15,805</td><td>£16,377</td><td>£17,380</td><td>£18,408</td><td>£19,683</td><td>£87,652</td></tr><tr><td>Profit After Tax      </td><td>£12,802</td><td>£13,265</td><td>£14,077</td><td>£14,910</td><td>£15,944</td><td>£70,998</td></tr><tr><td>Change In Property Value</td><td>£5,900</td><td>£5,959</td><td>£18,056</td><td>£24,797</td><td>£29,012</td><td>£83,723</td></tr><tr><td>Net Return</td><td>£18,702</td><td>£19,224</td><td>£32,133</td><td>£39,707</td><td>£44,956</td><td>£154,721</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>36%</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>