<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>£37,536</td><td>£38,099</td><td>£39,052</td><td>£40,028</td><td>£41,229</td><td>£195,943</td></tr><tr><td>Total Expenses</td><td>£34,010</td><td>£34,078</td><td>£34,184</td><td>£34,292</td><td>£34,423</td><td>£170,986</td></tr><tr><td>Profit Before Tax</td><td>£3,526</td><td>£4,021</td><td>£4,868</td><td>£5,736</td><td>£6,806</td><td>£24,957</td></tr><tr><td>Profit After Tax      </td><td>£2,856</td><td>£3,257</td><td>£3,943</td><td>£4,646</td><td>£5,513</td><td>£20,215</td></tr><tr><td>Change In Property Value</td><td>£18,750</td><td>£19,219</td><td>£35,459</td><td>£45,289</td><td>£52,123</td><td>£170,839</td></tr><tr><td>Net Return</td><td>£21,606</td><td>£22,476</td><td>£39,402</td><td>£49,934</td><td>£57,636</td><td>£191,054</td></tr><tr><td>Return From Rental Income (%)</td><td>1%</td><td>1%</td><td>2%</td><td>2%</td><td>2%</td><td>8%</td></tr><tr><td>Total Net Return (%)</td><td>9%</td><td>9%</td><td>16%</td><td>20%</td><td>23%</td><td>76%</td></tr></tbody></table></div></div></template></turbo-stream>