<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>£35,688</td><td>£36,402</td><td>£37,312</td><td>£38,245</td><td>£39,201</td><td>£186,847</td></tr><tr><td>Total Expenses</td><td>£28,580</td><td>£28,698</td><td>£28,832</td><td>£28,969</td><td>£29,107</td><td>£144,185</td></tr><tr><td>Profit Before Tax</td><td>£7,108</td><td>£7,704</td><td>£8,480</td><td>£9,276</td><td>£10,094</td><td>£42,661</td></tr><tr><td>Profit After Tax      </td><td>£5,757</td><td>£6,240</td><td>£6,869</td><td>£7,513</td><td>£8,176</td><td>£34,556</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>£17,357</td><td>£18,072</td><td>£31,006</td><td>£38,892</td><td>£44,418</td><td>£149,746</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>11%</td><td>12%</td><td>41%</td></tr></tbody></table></div></div></template></turbo-stream>