<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>£44,700</td><td>£45,370</td><td>£46,505</td><td>£47,667</td><td>£49,097</td><td>£233,340</td></tr><tr><td>Total Expenses</td><td>£26,791</td><td>£26,870</td><td>£26,994</td><td>£27,121</td><td>£27,275</td><td>£135,051</td></tr><tr><td>Profit Before Tax</td><td>£17,909</td><td>£18,501</td><td>£19,511</td><td>£20,546</td><td>£21,823</td><td>£98,289</td></tr><tr><td>Profit After Tax      </td><td>£14,506</td><td>£14,986</td><td>£15,804</td><td>£16,642</td><td>£17,676</td><td>£79,614</td></tr><tr><td>Change In Property Value</td><td>£11,000</td><td>£11,220</td><td>£22,889</td><td>£29,755</td><td>£31,243</td><td>£106,107</td></tr><tr><td>Net Return</td><td>£25,506</td><td>£26,206</td><td>£38,693</td><td>£46,398</td><td>£48,919</td><td>£185,722</td></tr><tr><td>Return From Rental Income (%)</td><td>8%</td><td>8%</td><td>9%</td><td>9%</td><td>10%</td><td>44%</td></tr><tr><td>Total Net Return (%)</td><td>14%</td><td>14%</td><td>21%</td><td>26%</td><td>27%</td><td>103%</td></tr></tbody></table></div></div></template></turbo-stream>