<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>£44,928</td><td>£45,602</td><td>£46,742</td><td>£47,911</td><td>£49,348</td><td>£234,530</td></tr><tr><td>Total Expenses</td><td>£40,502</td><td>£40,581</td><td>£40,706</td><td>£40,833</td><td>£40,988</td><td>£203,609</td></tr><tr><td>Profit Before Tax</td><td>£4,426</td><td>£5,021</td><td>£6,036</td><td>£7,077</td><td>£8,360</td><td>£30,921</td></tr><tr><td>Profit After Tax      </td><td>£3,585</td><td>£4,067</td><td>£4,889</td><td>£5,732</td><td>£6,772</td><td>£25,046</td></tr><tr><td>Change In Property Value</td><td>£22,375</td><td>£22,934</td><td>£42,314</td><td>£54,044</td><td>£62,200</td><td>£203,868</td></tr><tr><td>Net Return</td><td>£25,960</td><td>£27,001</td><td>£47,203</td><td>£59,777</td><td>£68,972</td><td>£228,913</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>