<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>£48,324</td><td>£49,049</td><td>£50,275</td><td>£51,532</td><td>£53,078</td><td>£252,258</td></tr><tr><td>Total Expenses</td><td>£31,828</td><td>£31,946</td><td>£32,112</td><td>£32,281</td><td>£32,479</td><td>£160,646</td></tr><tr><td>Profit Before Tax</td><td>£16,496</td><td>£17,103</td><td>£18,163</td><td>£19,251</td><td>£20,599</td><td>£91,612</td></tr><tr><td>Profit After Tax      </td><td>£13,362</td><td>£13,853</td><td>£14,712</td><td>£15,593</td><td>£16,685</td><td>£74,206</td></tr><tr><td>Change In Property Value</td><td>£18,900</td><td>£19,467</td><td>£36,760</td><td>£42,308</td><td>£44,846</td><td>£162,281</td></tr><tr><td>Net Return</td><td>£32,262</td><td>£33,320</td><td>£51,473</td><td>£57,901</td><td>£61,532</td><td>£236,487</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>36%</td></tr><tr><td>Total Net Return (%)</td><td>15%</td><td>16%</td><td>25%</td><td>28%</td><td>29%</td><td>113%</td></tr></tbody></table></div></div></template></turbo-stream>