<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>£37,452</td><td>£38,201</td><td>£39,156</td><td>£40,135</td><td>£41,138</td><td>£196,082</td></tr><tr><td>Total Expenses</td><td>£31,002</td><td>£31,174</td><td>£31,361</td><td>£31,552</td><td>£31,743</td><td>£156,832</td></tr><tr><td>Profit Before Tax</td><td>£6,450</td><td>£7,027</td><td>£7,795</td><td>£8,583</td><td>£9,396</td><td>£39,251</td></tr><tr><td>Profit After Tax      </td><td>£5,225</td><td>£5,692</td><td>£6,314</td><td>£6,952</td><td>£7,610</td><td>£31,793</td></tr><tr><td>Change In Property Value</td><td>£11,600</td><td>£11,832</td><td>£24,137</td><td>£31,378</td><td>£36,242</td><td>£115,190</td></tr><tr><td>Net Return</td><td>£16,825</td><td>£17,524</td><td>£30,451</td><td>£38,331</td><td>£43,853</td><td>£146,983</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>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>