<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>£37,644</td><td>£38,209</td><td>£39,164</td><td>£40,143</td><td>£41,347</td><td>£196,507</td></tr><tr><td>Total Expenses</td><td>£34,021</td><td>£34,089</td><td>£34,195</td><td>£34,304</td><td>£34,435</td><td>£171,043</td></tr><tr><td>Profit Before Tax</td><td>£3,623</td><td>£4,120</td><td>£4,969</td><td>£5,839</td><td>£6,912</td><td>£25,464</td></tr><tr><td>Profit After Tax      </td><td>£2,935</td><td>£3,337</td><td>£4,025</td><td>£4,730</td><td>£5,599</td><td>£20,626</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>£21,685</td><td>£22,556</td><td>£39,483</td><td>£50,018</td><td>£57,722</td><td>£191,465</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>