<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>£37,932</td><td>£38,691</td><td>£39,658</td><td>£40,649</td><td>£41,666</td><td>£198,595</td></tr><tr><td>Total Expenses</td><td>£31,395</td><td>£31,570</td><td>£31,759</td><td>£31,952</td><td>£32,145</td><td>£158,821</td></tr><tr><td>Profit Before Tax</td><td>£6,537</td><td>£7,121</td><td>£7,899</td><td>£8,697</td><td>£9,520</td><td>£39,774</td></tr><tr><td>Profit After Tax      </td><td>£5,295</td><td>£5,768</td><td>£6,398</td><td>£7,045</td><td>£7,711</td><td>£32,217</td></tr><tr><td>Change In Property Value</td><td>£11,750</td><td>£11,985</td><td>£24,449</td><td>£31,784</td><td>£36,711</td><td>£116,679</td></tr><tr><td>Net Return</td><td>£17,045</td><td>£17,753</td><td>£30,848</td><td>£38,829</td><td>£44,422</td><td>£148,896</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>