<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>£30,996</td><td>£31,616</td><td>£32,406</td><td>£33,216</td><td>£34,047</td><td>£162,282</td></tr><tr><td>Total Expenses</td><td>£25,743</td><td>£25,887</td><td>£26,044</td><td>£26,204</td><td>£26,363</td><td>£130,241</td></tr><tr><td>Profit Before Tax</td><td>£5,253</td><td>£5,729</td><td>£6,363</td><td>£7,013</td><td>£7,683</td><td>£32,041</td></tr><tr><td>Profit After Tax      </td><td>£4,255</td><td>£4,640</td><td>£5,154</td><td>£5,680</td><td>£6,224</td><td>£25,953</td></tr><tr><td>Change In Property Value</td><td>£9,600</td><td>£9,792</td><td>£19,976</td><td>£25,968</td><td>£29,993</td><td>£95,330</td></tr><tr><td>Net Return</td><td>£13,855</td><td>£14,432</td><td>£25,129</td><td>£31,649</td><td>£36,217</td><td>£121,283</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>9%</td><td>11%</td><td>12%</td><td>42%</td></tr></tbody></table></div></div></template></turbo-stream>