<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>£50,040</td><td>£51,041</td><td>£52,317</td><td>£53,625</td><td>£54,965</td><td>£261,988</td></tr><tr><td>Total Expenses</td><td>£42,111</td><td>£42,357</td><td>£42,622</td><td>£42,892</td><td>£43,162</td><td>£213,144</td></tr><tr><td>Profit Before Tax</td><td>£7,929</td><td>£8,683</td><td>£9,695</td><td>£10,733</td><td>£11,804</td><td>£48,844</td></tr><tr><td>Profit After Tax      </td><td>£6,422</td><td>£7,034</td><td>£7,853</td><td>£8,694</td><td>£9,561</td><td>£39,564</td></tr><tr><td>Change In Property Value</td><td>£15,500</td><td>£15,810</td><td>£32,252</td><td>£41,928</td><td>£48,427</td><td>£153,917</td></tr><tr><td>Net Return</td><td>£21,922</td><td>£22,844</td><td>£40,105</td><td>£50,622</td><td>£57,988</td><td>£193,481</td></tr><tr><td>Return From Rental Income (%)</td><td>1%</td><td>1%</td><td>2%</td><td>2%</td><td>2%</td><td>8%</td></tr><tr><td>Total Net Return (%)</td><td>4%</td><td>4%</td><td>8%</td><td>10%</td><td>11%</td><td>38%</td></tr></tbody></table></div></div></template></turbo-stream>