<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>£37,560</td><td>£38,123</td><td>£39,076</td><td>£40,053</td><td>£41,255</td><td>£196,068</td></tr><tr><td>Total Expenses</td><td>£35,599</td><td>£35,667</td><td>£35,773</td><td>£35,882</td><td>£36,013</td><td>£178,934</td></tr><tr><td>Profit Before Tax</td><td>£1,961</td><td>£2,456</td><td>£3,303</td><td>£4,172</td><td>£5,242</td><td>£17,134</td></tr><tr><td>Profit After Tax      </td><td>£1,588</td><td>£1,990</td><td>£2,676</td><td>£3,379</td><td>£4,246</td><td>£13,879</td></tr><tr><td>Change In Property Value</td><td>£7,900</td><td>£7,979</td><td>£24,176</td><td>£33,202</td><td>£38,847</td><td>£112,104</td></tr><tr><td>Net Return</td><td>£9,488</td><td>£9,969</td><td>£26,852</td><td>£36,581</td><td>£43,093</td><td>£125,983</td></tr><tr><td>Return From Rental Income (%)</td><td>1%</td><td>1%</td><td>1%</td><td>1%</td><td>2%</td><td>5%</td></tr><tr><td>Total Net Return (%)</td><td>4%</td><td>4%</td><td>10%</td><td>14%</td><td>16%</td><td>48%</td></tr></tbody></table></div></div></template></turbo-stream>