<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>£35,136</td><td>£35,663</td><td>£36,555</td><td>£37,468</td><td>£38,593</td><td>£183,415</td></tr><tr><td>Total Expenses</td><td>£31,786</td><td>£31,850</td><td>£31,950</td><td>£32,053</td><td>£32,176</td><td>£159,815</td></tr><tr><td>Profit Before Tax</td><td>£3,350</td><td>£3,813</td><td>£4,604</td><td>£5,416</td><td>£6,417</td><td>£23,600</td></tr><tr><td>Profit After Tax      </td><td>£2,713</td><td>£3,088</td><td>£3,730</td><td>£4,387</td><td>£5,198</td><td>£19,116</td></tr><tr><td>Change In Property Value</td><td>£17,500</td><td>£17,938</td><td>£33,095</td><td>£42,269</td><td>£48,648</td><td>£159,450</td></tr><tr><td>Net Return</td><td>£20,213</td><td>£21,026</td><td>£36,824</td><td>£46,656</td><td>£53,846</td><td>£178,565</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>