<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>£59,100</td><td>£59,986</td><td>£61,486</td><td>£63,023</td><td>£64,914</td><td>£308,510</td></tr><tr><td>Total Expenses</td><td>£45,490</td><td>£45,590</td><td>£45,751</td><td>£45,915</td><td>£46,115</td><td>£228,861</td></tr><tr><td>Profit Before Tax</td><td>£13,610</td><td>£14,396</td><td>£15,735</td><td>£17,108</td><td>£18,799</td><td>£79,649</td></tr><tr><td>Profit After Tax      </td><td>£11,024</td><td>£11,661</td><td>£12,746</td><td>£13,857</td><td>£15,227</td><td>£64,516</td></tr><tr><td>Change In Property Value</td><td>£9,850</td><td>£9,949</td><td>£30,144</td><td>£41,398</td><td>£48,435</td><td>£139,775</td></tr><tr><td>Net Return</td><td>£20,874</td><td>£21,610</td><td>£42,890</td><td>£55,255</td><td>£63,662</td><td>£204,291</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>6%</td><td>13%</td><td>16%</td><td>19%</td><td>61%</td></tr></tbody></table></div></div></template></turbo-stream>