<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>£44,100</td><td>£44,761</td><td>£45,881</td><td>£47,028</td><td>£48,438</td><td>£230,208</td></tr><tr><td>Total Expenses</td><td>£29,223</td><td>£29,335</td><td>£29,490</td><td>£29,649</td><td>£29,832</td><td>£147,530</td></tr><tr><td>Profit Before Tax</td><td>£14,877</td><td>£15,426</td><td>£16,390</td><td>£17,379</td><td>£18,606</td><td>£82,678</td></tr><tr><td>Profit After Tax      </td><td>£12,050</td><td>£12,495</td><td>£13,276</td><td>£14,077</td><td>£15,071</td><td>£66,969</td></tr><tr><td>Change In Property Value</td><td>£17,250</td><td>£17,768</td><td>£33,551</td><td>£38,614</td><td>£40,931</td><td>£148,114</td></tr><tr><td>Net Return</td><td>£29,300</td><td>£30,263</td><td>£46,827</td><td>£52,691</td><td>£56,002</td><td>£215,083</td></tr><tr><td>Return From Rental Income (%)</td><td>6%</td><td>7%</td><td>7%</td><td>7%</td><td>8%</td><td>35%</td></tr><tr><td>Total Net Return (%)</td><td>15%</td><td>16%</td><td>25%</td><td>28%</td><td>30%</td><td>113%</td></tr></tbody></table></div></div></template></turbo-stream>