<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>£50,160</td><td>£50,912</td><td>£52,185</td><td>£53,490</td><td>£55,095</td><td>£261,842</td></tr><tr><td>Total Expenses</td><td>£38,756</td><td>£38,877</td><td>£39,047</td><td>£39,222</td><td>£39,425</td><td>£195,327</td></tr><tr><td>Profit Before Tax</td><td>£11,404</td><td>£12,035</td><td>£13,138</td><td>£14,268</td><td>£15,670</td><td>£66,515</td></tr><tr><td>Profit After Tax      </td><td>£9,237</td><td>£9,748</td><td>£10,642</td><td>£11,557</td><td>£12,692</td><td>£53,877</td></tr><tr><td>Change In Property Value</td><td>£20,000</td><td>£20,500</td><td>£37,823</td><td>£48,308</td><td>£55,598</td><td>£182,228</td></tr><tr><td>Net Return</td><td>£29,237</td><td>£30,248</td><td>£48,464</td><td>£59,865</td><td>£68,290</td><td>£236,105</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>4%</td><td>4%</td><td>4%</td><td>5%</td><td>20%</td></tr><tr><td>Total Net Return (%)</td><td>11%</td><td>11%</td><td>18%</td><td>22%</td><td>25%</td><td>88%</td></tr></tbody></table></div></div></template></turbo-stream>