<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>£62,736</td><td>£63,677</td><td>£65,269</td><td>£66,901</td><td>£68,908</td><td>£327,490</td></tr><tr><td>Total Expenses</td><td>£56,367</td><td>£56,473</td><td>£56,643</td><td>£56,817</td><td>£57,028</td><td>£283,329</td></tr><tr><td>Profit Before Tax</td><td>£6,369</td><td>£7,204</td><td>£8,626</td><td>£10,084</td><td>£11,879</td><td>£44,162</td></tr><tr><td>Profit After Tax      </td><td>£5,159</td><td>£5,835</td><td>£6,987</td><td>£8,168</td><td>£9,622</td><td>£35,771</td></tr><tr><td>Change In Property Value</td><td>£31,250</td><td>£32,031</td><td>£59,098</td><td>£75,481</td><td>£86,872</td><td>£284,731</td></tr><tr><td>Net Return</td><td>£36,409</td><td>£37,867</td><td>£66,085</td><td>£83,649</td><td>£96,494</td><td>£320,502</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>8%</td><td>9%</td><td>15%</td><td>19%</td><td>22%</td><td>72%</td></tr></tbody></table></div></div></template></turbo-stream>