<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>£52,656</td><td>£53,709</td><td>£55,052</td><td>£56,428</td><td>£57,839</td><td>£275,684</td></tr><tr><td>Total Expenses</td><td>£27,190</td><td>£27,307</td><td>£27,452</td><td>£27,601</td><td>£27,752</td><td>£137,302</td></tr><tr><td>Profit Before Tax</td><td>£25,466</td><td>£26,402</td><td>£27,600</td><td>£28,828</td><td>£30,087</td><td>£138,382</td></tr><tr><td>Profit After Tax      </td><td>£20,627</td><td>£21,386</td><td>£22,356</td><td>£23,350</td><td>£24,370</td><td>£112,090</td></tr><tr><td>Change In Property Value</td><td>£10,800</td><td>£11,016</td><td>£22,473</td><td>£29,214</td><td>£33,743</td><td>£107,246</td></tr><tr><td>Net Return</td><td>£31,427</td><td>£32,402</td><td>£44,829</td><td>£52,565</td><td>£58,113</td><td>£219,335</td></tr><tr><td>Return From Rental Income (%)</td><td>6%</td><td>6%</td><td>7%</td><td>7%</td><td>7%</td><td>33%</td></tr><tr><td>Total Net Return (%)</td><td>9%</td><td>10%</td><td>13%</td><td>16%</td><td>17%</td><td>65%</td></tr></tbody></table></div></div></template></turbo-stream>