<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>£46,500</td><td>£47,197</td><td>£48,377</td><td>£49,587</td><td>£51,074</td><td>£242,736</td></tr><tr><td>Total Expenses</td><td>£31,249</td><td>£31,364</td><td>£31,525</td><td>£31,690</td><td>£31,881</td><td>£157,709</td></tr><tr><td>Profit Before Tax</td><td>£15,252</td><td>£15,833</td><td>£16,852</td><td>£17,897</td><td>£19,193</td><td>£85,027</td></tr><tr><td>Profit After Tax      </td><td>£12,354</td><td>£12,825</td><td>£13,650</td><td>£14,496</td><td>£15,546</td><td>£68,872</td></tr><tr><td>Change In Property Value</td><td>£18,600</td><td>£19,158</td><td>£36,177</td><td>£41,636</td><td>£44,134</td><td>£159,705</td></tr><tr><td>Net Return</td><td>£30,954</td><td>£31,983</td><td>£49,827</td><td>£56,133</td><td>£59,681</td><td>£228,577</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>16%</td><td>24%</td><td>27%</td><td>29%</td><td>111%</td></tr></tbody></table></div></div></template></turbo-stream>