<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>£58,680</td><td>£59,560</td><td>£61,049</td><td>£62,575</td><td>£64,453</td><td>£306,318</td></tr><tr><td>Total Expenses</td><td>£39,013</td><td>£39,147</td><td>£39,339</td><td>£39,535</td><td>£39,766</td><td>£196,799</td></tr><tr><td>Profit Before Tax</td><td>£19,667</td><td>£20,413</td><td>£21,710</td><td>£23,040</td><td>£24,687</td><td>£109,518</td></tr><tr><td>Profit After Tax      </td><td>£15,930</td><td>£16,535</td><td>£17,585</td><td>£18,663</td><td>£19,997</td><td>£88,710</td></tr><tr><td>Change In Property Value</td><td>£23,550</td><td>£24,257</td><td>£45,804</td><td>£52,717</td><td>£55,880</td><td>£202,207</td></tr><tr><td>Net Return</td><td>£39,480</td><td>£40,791</td><td>£63,390</td><td>£71,379</td><td>£75,876</td><td>£290,917</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>