<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>£42,660</td><td>£43,300</td><td>£44,382</td><td>£45,492</td><td>£46,857</td><td>£222,691</td></tr><tr><td>Total Expenses</td><td>£38,490</td><td>£38,565</td><td>£38,684</td><td>£38,806</td><td>£38,953</td><td>£193,499</td></tr><tr><td>Profit Before Tax</td><td>£4,170</td><td>£4,735</td><td>£5,698</td><td>£6,686</td><td>£7,903</td><td>£29,192</td></tr><tr><td>Profit After Tax      </td><td>£3,378</td><td>£3,835</td><td>£4,616</td><td>£5,415</td><td>£6,402</td><td>£23,646</td></tr><tr><td>Change In Property Value</td><td>£21,250</td><td>£21,781</td><td>£40,186</td><td>£51,327</td><td>£59,073</td><td>£193,617</td></tr><tr><td>Net Return</td><td>£24,628</td><td>£25,616</td><td>£44,802</td><td>£56,742</td><td>£65,474</td><td>£217,263</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>