<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>£58,308</td><td>£59,183</td><td>£60,662</td><td>£62,179</td><td>£64,044</td><td>£304,376</td></tr><tr><td>Total Expenses</td><td>£38,777</td><td>£38,911</td><td>£39,102</td><td>£39,297</td><td>£39,526</td><td>£195,613</td></tr><tr><td>Profit Before Tax</td><td>£19,531</td><td>£20,272</td><td>£21,561</td><td>£22,882</td><td>£24,518</td><td>£108,762</td></tr><tr><td>Profit After Tax      </td><td>£15,820</td><td>£16,420</td><td>£17,464</td><td>£18,534</td><td>£19,859</td><td>£88,097</td></tr><tr><td>Change In Property Value</td><td>£23,400</td><td>£24,102</td><td>£45,513</td><td>£52,381</td><td>£55,524</td><td>£200,919</td></tr><tr><td>Net Return</td><td>£39,220</td><td>£40,522</td><td>£62,977</td><td>£70,915</td><td>£75,383</td><td>£289,017</td></tr><tr><td>Return From Rental Income (%)</td><td>6%</td><td>6%</td><td>7%</td><td>7%</td><td>8%</td><td>34%</td></tr><tr><td>Total Net Return (%)</td><td>15%</td><td>15%</td><td>24%</td><td>27%</td><td>29%</td><td>111%</td></tr></tbody></table></div></div></template></turbo-stream>