<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>£43,404</td><td>£44,055</td><td>£45,156</td><td>£46,285</td><td>£47,674</td><td>£226,575</td></tr><tr><td>Total Expenses</td><td>£37,089</td><td>£37,200</td><td>£37,353</td><td>£37,509</td><td>£37,691</td><td>£186,841</td></tr><tr><td>Profit Before Tax</td><td>£6,315</td><td>£6,855</td><td>£7,804</td><td>£8,776</td><td>£9,983</td><td>£39,733</td></tr><tr><td>Profit After Tax      </td><td>£5,116</td><td>£5,553</td><td>£6,321</td><td>£7,108</td><td>£8,086</td><td>£32,184</td></tr><tr><td>Change In Property Value</td><td>£23,250</td><td>£23,948</td><td>£45,221</td><td>£52,045</td><td>£55,168</td><td>£199,631</td></tr><tr><td>Net Return</td><td>£28,366</td><td>£29,500</td><td>£51,542</td><td>£59,154</td><td>£63,254</td><td>£231,815</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>2%</td><td>2%</td><td>3%</td><td>3%</td><td>12%</td></tr><tr><td>Total Net Return (%)</td><td>11%</td><td>11%</td><td>20%</td><td>23%</td><td>24%</td><td>89%</td></tr></tbody></table></div></div></template></turbo-stream>