<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>£34,248</td><td>£34,762</td><td>£35,631</td><td>£36,522</td><td>£37,617</td><td>£178,779</td></tr><tr><td>Total Expenses</td><td>£32,602</td><td>£32,700</td><td>£32,829</td><td>£32,962</td><td>£33,115</td><td>£164,208</td></tr><tr><td>Profit Before Tax</td><td>£1,646</td><td>£2,062</td><td>£2,801</td><td>£3,559</td><td>£4,503</td><td>£14,571</td></tr><tr><td>Profit After Tax      </td><td>£1,333</td><td>£1,670</td><td>£2,269</td><td>£2,883</td><td>£3,647</td><td>£11,803</td></tr><tr><td>Change In Property Value</td><td>£17,125</td><td>£17,553</td><td>£32,386</td><td>£41,364</td><td>£47,606</td><td>£156,033</td></tr><tr><td>Net Return</td><td>£18,458</td><td>£19,223</td><td>£34,655</td><td>£44,246</td><td>£51,253</td><td>£167,835</td></tr><tr><td>Return From Rental Income (%)</td><td>1%</td><td>1%</td><td>1%</td><td>1%</td><td>2%</td><td>5%</td></tr><tr><td>Total Net Return (%)</td><td>8%</td><td>8%</td><td>15%</td><td>19%</td><td>22%</td><td>74%</td></tr></tbody></table></div></div></template></turbo-stream>