<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>£41,964</td><td>£42,803</td><td>£43,873</td><td>£44,970</td><td>£46,094</td><td>£219,705</td></tr><tr><td>Total Expenses</td><td>£34,485</td><td>£34,673</td><td>£34,876</td><td>£35,085</td><td>£35,293</td><td>£174,412</td></tr><tr><td>Profit Before Tax</td><td>£7,479</td><td>£8,131</td><td>£8,997</td><td>£9,886</td><td>£10,801</td><td>£45,294</td></tr><tr><td>Profit After Tax      </td><td>£6,058</td><td>£6,586</td><td>£7,288</td><td>£8,007</td><td>£8,749</td><td>£36,688</td></tr><tr><td>Change In Property Value</td><td>£13,000</td><td>£13,260</td><td>£27,050</td><td>£35,166</td><td>£40,616</td><td>£129,092</td></tr><tr><td>Net Return</td><td>£19,058</td><td>£19,846</td><td>£34,338</td><td>£43,173</td><td>£49,365</td><td>£165,780</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>10%</td><td>12%</td><td>39%</td></tr></tbody></table></div></div></template></turbo-stream>