<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>£35,508</td><td>£36,218</td><td>£37,124</td><td>£38,052</td><td>£39,003</td><td>£185,904</td></tr><tr><td>Total Expenses</td><td>£29,423</td><td>£29,587</td><td>£29,765</td><td>£29,946</td><td>£30,128</td><td>£148,850</td></tr><tr><td>Profit Before Tax</td><td>£6,085</td><td>£6,631</td><td>£7,359</td><td>£8,105</td><td>£8,875</td><td>£37,055</td></tr><tr><td>Profit After Tax      </td><td>£4,929</td><td>£5,371</td><td>£5,961</td><td>£6,565</td><td>£7,189</td><td>£30,014</td></tr><tr><td>Change In Property Value</td><td>£11,000</td><td>£11,220</td><td>£22,889</td><td>£29,755</td><td>£34,368</td><td>£109,232</td></tr><tr><td>Net Return</td><td>£15,929</td><td>£16,591</td><td>£28,849</td><td>£36,321</td><td>£41,556</td><td>£139,246</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>40%</td></tr></tbody></table></div></div></template></turbo-stream>