<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>£29,868</td><td>£30,316</td><td>£31,074</td><td>£31,851</td><td>£32,806</td><td>£155,915</td></tr><tr><td>Total Expenses</td><td>£27,093</td><td>£27,150</td><td>£27,236</td><td>£27,325</td><td>£27,431</td><td>£136,235</td></tr><tr><td>Profit Before Tax</td><td>£2,775</td><td>£3,166</td><td>£3,838</td><td>£4,526</td><td>£5,375</td><td>£19,680</td></tr><tr><td>Profit After Tax      </td><td>£2,247</td><td>£2,565</td><td>£3,109</td><td>£3,666</td><td>£4,354</td><td>£15,940</td></tr><tr><td>Change In Property Value</td><td>£14,875</td><td>£15,247</td><td>£28,130</td><td>£35,929</td><td>£41,351</td><td>£135,532</td></tr><tr><td>Net Return</td><td>£17,122</td><td>£17,812</td><td>£31,239</td><td>£39,595</td><td>£45,705</td><td>£151,473</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>77%</td></tr></tbody></table></div></div></template></turbo-stream>