<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>£43,584</td><td>£44,456</td><td>£45,567</td><td>£46,706</td><td>£47,874</td><td>£228,187</td></tr><tr><td>Total Expenses</td><td>£35,997</td><td>£36,196</td><td>£36,411</td><td>£36,632</td><td>£36,852</td><td>£182,089</td></tr><tr><td>Profit Before Tax</td><td>£7,587</td><td>£8,260</td><td>£9,156</td><td>£10,074</td><td>£11,022</td><td>£46,098</td></tr><tr><td>Profit After Tax      </td><td>£6,145</td><td>£6,690</td><td>£7,416</td><td>£8,160</td><td>£8,928</td><td>£37,340</td></tr><tr><td>Change In Property Value</td><td>£13,500</td><td>£13,770</td><td>£28,091</td><td>£36,518</td><td>£42,178</td><td>£134,057</td></tr><tr><td>Net Return</td><td>£19,645</td><td>£20,460</td><td>£35,507</td><td>£44,678</td><td>£51,106</td><td>£171,397</td></tr><tr><td>Return From Rental Income (%)</td><td>1%</td><td>2%</td><td>2%</td><td>2%</td><td>2%</td><td>9%</td></tr><tr><td>Total Net Return (%)</td><td>4%</td><td>5%</td><td>8%</td><td>10%</td><td>12%</td><td>39%</td></tr></tbody></table></div></div></template></turbo-stream>