<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>£36,156</td><td>£36,879</td><td>£37,801</td><td>£38,746</td><td>£39,715</td><td>£189,297</td></tr><tr><td>Total Expenses</td><td>£29,950</td><td>£30,117</td><td>£30,297</td><td>£30,482</td><td>£30,667</td><td>£151,512</td></tr><tr><td>Profit Before Tax</td><td>£6,206</td><td>£6,763</td><td>£7,504</td><td>£8,264</td><td>£9,048</td><td>£37,785</td></tr><tr><td>Profit After Tax      </td><td>£5,027</td><td>£5,478</td><td>£6,078</td><td>£6,694</td><td>£7,329</td><td>£30,606</td></tr><tr><td>Change In Property Value</td><td>£11,200</td><td>£11,424</td><td>£23,305</td><td>£30,296</td><td>£34,992</td><td>£111,218</td></tr><tr><td>Net Return</td><td>£16,227</td><td>£16,902</td><td>£29,383</td><td>£36,990</td><td>£42,321</td><td>£141,824</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>11%</td><td>12%</td><td>40%</td></tr></tbody></table></div></div></template></turbo-stream>