<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>£31,320</td><td>£31,946</td><td>£32,745</td><td>£33,564</td><td>£34,403</td><td>£163,978</td></tr><tr><td>Total Expenses</td><td>£26,005</td><td>£26,152</td><td>£26,309</td><td>£26,471</td><td>£26,632</td><td>£131,569</td></tr><tr><td>Profit Before Tax</td><td>£5,315</td><td>£5,795</td><td>£6,436</td><td>£7,093</td><td>£7,771</td><td>£32,408</td></tr><tr><td>Profit After Tax      </td><td>£4,305</td><td>£4,694</td><td>£5,213</td><td>£5,745</td><td>£6,294</td><td>£26,251</td></tr><tr><td>Change In Property Value</td><td>£9,700</td><td>£9,894</td><td>£20,184</td><td>£26,239</td><td>£30,306</td><td>£96,323</td></tr><tr><td>Net Return</td><td>£14,005</td><td>£14,588</td><td>£25,397</td><td>£31,984</td><td>£36,600</td><td>£122,573</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>