<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>£34,548</td><td>£35,239</td><td>£36,120</td><td>£37,023</td><td>£37,949</td><td>£180,878</td></tr><tr><td>Total Expenses</td><td>£28,635</td><td>£28,795</td><td>£28,968</td><td>£29,145</td><td>£29,322</td><td>£144,865</td></tr><tr><td>Profit Before Tax</td><td>£5,913</td><td>£6,444</td><td>£7,152</td><td>£7,878</td><td>£8,627</td><td>£36,014</td></tr><tr><td>Profit After Tax      </td><td>£4,790</td><td>£5,220</td><td>£5,793</td><td>£6,381</td><td>£6,988</td><td>£29,171</td></tr><tr><td>Change In Property Value</td><td>£10,700</td><td>£10,914</td><td>£22,265</td><td>£28,944</td><td>£33,430</td><td>£106,253</td></tr><tr><td>Net Return</td><td>£15,490</td><td>£16,134</td><td>£28,058</td><td>£35,325</td><td>£40,418</td><td>£135,424</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>11%</td><td>12%</td><td>41%</td></tr></tbody></table></div></div></template></turbo-stream>