<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>£36,132</td><td>£36,674</td><td>£37,591</td><td>£38,531</td><td>£39,687</td><td>£188,614</td></tr><tr><td>Total Expenses</td><td>£34,266</td><td>£34,332</td><td>£34,434</td><td>£34,539</td><td>£34,666</td><td>£172,237</td></tr><tr><td>Profit Before Tax</td><td>£1,866</td><td>£2,342</td><td>£3,157</td><td>£3,991</td><td>£5,021</td><td>£16,377</td></tr><tr><td>Profit After Tax      </td><td>£1,511</td><td>£1,897</td><td>£2,557</td><td>£3,233</td><td>£4,067</td><td>£13,265</td></tr><tr><td>Change In Property Value</td><td>£7,600</td><td>£7,676</td><td>£23,258</td><td>£31,941</td><td>£37,371</td><td>£107,847</td></tr><tr><td>Net Return</td><td>£9,111</td><td>£9,573</td><td>£25,815</td><td>£35,174</td><td>£41,438</td><td>£121,112</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>4%</td><td>4%</td><td>10%</td><td>14%</td><td>16%</td><td>48%</td></tr></tbody></table></div></div></template></turbo-stream>