<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>£40,356</td><td>£41,163</td><td>£42,192</td><td>£43,247</td><td>£44,328</td><td>£211,287</td></tr><tr><td>Total Expenses</td><td>£33,367</td><td>£33,552</td><td>£33,753</td><td>£33,958</td><td>£34,163</td><td>£168,793</td></tr><tr><td>Profit Before Tax</td><td>£6,989</td><td>£7,611</td><td>£8,439</td><td>£9,289</td><td>£10,166</td><td>£42,493</td></tr><tr><td>Profit After Tax      </td><td>£5,661</td><td>£6,165</td><td>£6,836</td><td>£7,524</td><td>£8,234</td><td>£34,420</td></tr><tr><td>Change In Property Value</td><td>£12,500</td><td>£12,750</td><td>£26,010</td><td>£33,813</td><td>£39,054</td><td>£124,127</td></tr><tr><td>Net Return</td><td>£18,161</td><td>£18,915</td><td>£32,846</td><td>£41,337</td><td>£47,288</td><td>£158,547</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>40%</td></tr></tbody></table></div></div></template></turbo-stream>