<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>£31,956</td><td>£32,595</td><td>£33,410</td><td>£34,245</td><td>£35,101</td><td>£167,308</td></tr><tr><td>Total Expenses</td><td>£26,531</td><td>£26,680</td><td>£26,841</td><td>£27,005</td><td>£27,170</td><td>£134,226</td></tr><tr><td>Profit Before Tax</td><td>£5,425</td><td>£5,915</td><td>£6,569</td><td>£7,240</td><td>£7,932</td><td>£33,082</td></tr><tr><td>Profit After Tax      </td><td>£4,394</td><td>£4,792</td><td>£5,321</td><td>£5,864</td><td>£6,425</td><td>£26,797</td></tr><tr><td>Change In Property Value</td><td>£9,900</td><td>£10,098</td><td>£20,600</td><td>£26,780</td><td>£30,931</td><td>£98,309</td></tr><tr><td>Net Return</td><td>£14,294</td><td>£14,890</td><td>£25,921</td><td>£32,644</td><td>£37,356</td><td>£125,105</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>41%</td></tr></tbody></table></div></div></template></turbo-stream>