<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>£46,800</td><td>£47,502</td><td>£48,690</td><td>£49,907</td><td>£51,404</td><td>£244,302</td></tr><tr><td>Total Expenses</td><td>£36,127</td><td>£36,208</td><td>£36,338</td><td>£36,470</td><td>£36,631</td><td>£181,774</td></tr><tr><td>Profit Before Tax</td><td>£10,674</td><td>£11,294</td><td>£12,352</td><td>£13,436</td><td>£14,773</td><td>£62,529</td></tr><tr><td>Profit After Tax      </td><td>£8,646</td><td>£9,148</td><td>£10,005</td><td>£10,883</td><td>£11,966</td><td>£50,648</td></tr><tr><td>Change In Property Value</td><td>£7,800</td><td>£7,878</td><td>£23,870</td><td>£32,782</td><td>£38,355</td><td>£110,685</td></tr><tr><td>Net Return</td><td>£16,446</td><td>£17,026</td><td>£33,875</td><td>£43,665</td><td>£50,321</td><td>£161,333</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>