<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>£82,500</td><td>£84,150</td><td>£86,254</td><td>£88,410</td><td>£90,620</td><td>£431,934</td></tr><tr><td>Total Expenses</td><td>£69,763</td><td>£69,974</td><td>£70,227</td><td>£70,486</td><td>£70,750</td><td>£351,199</td></tr><tr><td>Profit Before Tax</td><td>£12,738</td><td>£14,177</td><td>£16,027</td><td>£17,924</td><td>£19,870</td><td>£80,735</td></tr><tr><td>Profit After Tax      </td><td>£10,317</td><td>£11,483</td><td>£12,982</td><td>£14,518</td><td>£16,095</td><td>£65,395</td></tr><tr><td>Change In Property Value</td><td>£30,000</td><td>£30,600</td><td>£62,424</td><td>£81,151</td><td>£93,730</td><td>£297,905</td></tr><tr><td>Net Return</td><td>£40,317</td><td>£42,083</td><td>£75,406</td><td>£95,669</td><td>£109,825</td><td>£363,300</td></tr><tr><td>Return From Rental Income (%)</td><td>1%</td><td>1%</td><td>1%</td><td>1%</td><td>1%</td><td>6%</td></tr><tr><td>Total Net Return (%)</td><td>3%</td><td>4%</td><td>7%</td><td>8%</td><td>10%</td><td>32%</td></tr></tbody></table></div></div></template></turbo-stream>