<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>£42,768</td><td>£43,410</td><td>£44,495</td><td>£45,607</td><td>£46,975</td><td>£223,255</td></tr><tr><td>Total Expenses</td><td>£29,883</td><td>£29,994</td><td>£30,145</td><td>£30,300</td><td>£30,480</td><td>£150,802</td></tr><tr><td>Profit Before Tax</td><td>£12,885</td><td>£13,416</td><td>£14,350</td><td>£15,307</td><td>£16,496</td><td>£72,453</td></tr><tr><td>Profit After Tax      </td><td>£10,437</td><td>£10,867</td><td>£11,623</td><td>£12,399</td><td>£13,362</td><td>£58,687</td></tr><tr><td>Change In Property Value</td><td>£17,850</td><td>£18,386</td><td>£34,718</td><td>£39,957</td><td>£42,355</td><td>£153,265</td></tr><tr><td>Net Return</td><td>£28,287</td><td>£29,252</td><td>£46,341</td><td>£52,356</td><td>£55,716</td><td>£211,952</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>6%</td><td>6%</td><td>6%</td><td>7%</td><td>30%</td></tr><tr><td>Total Net Return (%)</td><td>14%</td><td>15%</td><td>24%</td><td>27%</td><td>28%</td><td>108%</td></tr></tbody></table></div></div></template></turbo-stream>