<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>£63,804</td><td>£64,761</td><td>£66,380</td><td>£68,040</td><td>£70,081</td><td>£333,066</td></tr><tr><td>Total Expenses</td><td>£50,523</td><td>£50,630</td><td>£50,803</td><td>£50,980</td><td>£51,194</td><td>£254,130</td></tr><tr><td>Profit Before Tax</td><td>£13,281</td><td>£14,131</td><td>£15,577</td><td>£17,060</td><td>£18,886</td><td>£78,936</td></tr><tr><td>Profit After Tax      </td><td>£10,758</td><td>£11,446</td><td>£12,618</td><td>£13,819</td><td>£15,298</td><td>£63,938</td></tr><tr><td>Change In Property Value</td><td>£22,000</td><td>£22,440</td><td>£45,778</td><td>£59,511</td><td>£62,486</td><td>£212,215</td></tr><tr><td>Net Return</td><td>£32,758</td><td>£33,886</td><td>£58,395</td><td>£73,329</td><td>£77,784</td><td>£276,153</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>3%</td><td>4%</td><td>4%</td><td>17%</td></tr><tr><td>Total Net Return (%)</td><td>9%</td><td>9%</td><td>15%</td><td>19%</td><td>20%</td><td>72%</td></tr></tbody></table></div></div></template></turbo-stream>