<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>£31,116</td><td>£31,583</td><td>£32,372</td><td>£33,182</td><td>£34,177</td><td>£162,430</td></tr><tr><td>Total Expenses</td><td>£28,210</td><td>£28,268</td><td>£28,358</td><td>£28,450</td><td>£28,560</td><td>£141,846</td></tr><tr><td>Profit Before Tax</td><td>£2,906</td><td>£3,314</td><td>£4,014</td><td>£4,732</td><td>£5,617</td><td>£20,583</td></tr><tr><td>Profit After Tax      </td><td>£2,354</td><td>£2,685</td><td>£3,252</td><td>£3,833</td><td>£4,550</td><td>£16,673</td></tr><tr><td>Change In Property Value</td><td>£15,500</td><td>£15,888</td><td>£29,312</td><td>£37,438</td><td>£43,088</td><td>£141,227</td></tr><tr><td>Net Return</td><td>£17,854</td><td>£18,572</td><td>£32,564</td><td>£41,271</td><td>£47,638</td><td>£157,899</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>