<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>£38,268</td><td>£39,033</td><td>£40,009</td><td>£41,009</td><td>£42,035</td><td>£200,355</td></tr><tr><td>Total Expenses</td><td>£30,624</td><td>£30,746</td><td>£30,887</td><td>£31,031</td><td>£31,176</td><td>£154,463</td></tr><tr><td>Profit Before Tax</td><td>£7,644</td><td>£8,287</td><td>£9,122</td><td>£9,979</td><td>£10,859</td><td>£45,892</td></tr><tr><td>Profit After Tax      </td><td>£6,192</td><td>£6,713</td><td>£7,389</td><td>£8,083</td><td>£8,796</td><td>£37,172</td></tr><tr><td>Change In Property Value</td><td>£12,500</td><td>£12,750</td><td>£26,010</td><td>£33,813</td><td>£39,054</td><td>£124,127</td></tr><tr><td>Net Return</td><td>£18,692</td><td>£19,463</td><td>£33,399</td><td>£41,896</td><td>£47,850</td><td>£161,299</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>2%</td><td>2%</td><td>2%</td><td>2%</td><td>9%</td></tr><tr><td>Total Net Return (%)</td><td>5%</td><td>5%</td><td>8%</td><td>10%</td><td>12%</td><td>40%</td></tr></tbody></table></div></div></template></turbo-stream>