<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>£44,556</td><td>£45,447</td><td>£46,583</td><td>£47,748</td><td>£48,942</td><td>£233,276</td></tr><tr><td>Total Expenses</td><td>£36,786</td><td>£36,989</td><td>£37,209</td><td>£37,435</td><td>£37,660</td><td>£186,080</td></tr><tr><td>Profit Before Tax</td><td>£7,770</td><td>£8,458</td><td>£9,374</td><td>£10,313</td><td>£11,282</td><td>£47,196</td></tr><tr><td>Profit After Tax      </td><td>£6,293</td><td>£6,851</td><td>£7,593</td><td>£8,354</td><td>£9,138</td><td>£38,229</td></tr><tr><td>Change In Property Value</td><td>£13,800</td><td>£14,076</td><td>£28,715</td><td>£37,330</td><td>£43,116</td><td>£137,036</td></tr><tr><td>Net Return</td><td>£20,093</td><td>£20,927</td><td>£36,308</td><td>£45,683</td><td>£52,254</td><td>£175,265</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>8%</td></tr><tr><td>Total Net Return (%)</td><td>4%</td><td>5%</td><td>8%</td><td>10%</td><td>12%</td><td>39%</td></tr></tbody></table></div></div></template></turbo-stream>