<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>£38,736</td><td>£39,511</td><td>£40,498</td><td>£41,511</td><td>£42,549</td><td>£202,805</td></tr><tr><td>Total Expenses</td><td>£32,051</td><td>£32,229</td><td>£32,421</td><td>£32,619</td><td>£32,816</td><td>£162,135</td></tr><tr><td>Profit Before Tax</td><td>£6,685</td><td>£7,282</td><td>£8,077</td><td>£8,892</td><td>£9,733</td><td>£40,670</td></tr><tr><td>Profit After Tax      </td><td>£5,415</td><td>£5,898</td><td>£6,542</td><td>£7,203</td><td>£7,884</td><td>£32,943</td></tr><tr><td>Change In Property Value</td><td>£11,999</td><td>£12,239</td><td>£24,968</td><td>£32,458</td><td>£37,489</td><td>£119,152</td></tr><tr><td>Net Return</td><td>£17,414</td><td>£18,137</td><td>£31,510</td><td>£39,661</td><td>£45,372</td><td>£152,095</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>