<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>£48,240</td><td>£48,964</td><td>£50,188</td><td>£51,442</td><td>£52,986</td><td>£251,819</td></tr><tr><td>Total Expenses</td><td>£34,088</td><td>£34,172</td><td>£34,305</td><td>£34,442</td><td>£34,607</td><td>£171,615</td></tr><tr><td>Profit Before Tax</td><td>£14,152</td><td>£14,791</td><td>£15,882</td><td>£17,001</td><td>£18,379</td><td>£80,205</td></tr><tr><td>Profit After Tax      </td><td>£11,463</td><td>£11,981</td><td>£12,865</td><td>£13,770</td><td>£14,887</td><td>£64,966</td></tr><tr><td>Change In Property Value</td><td>£18,125</td><td>£18,578</td><td>£30,468</td><td>£43,569</td><td>£50,144</td><td>£160,885</td></tr><tr><td>Net Return</td><td>£29,588</td><td>£30,559</td><td>£43,333</td><td>£57,340</td><td>£65,031</td><td>£225,851</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>5%</td><td>5%</td><td>6%</td><td>6%</td><td>27%</td></tr><tr><td>Total Net Return (%)</td><td>12%</td><td>13%</td><td>18%</td><td>24%</td><td>27%</td><td>93%</td></tr></tbody></table></div></div></template></turbo-stream>