<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>£37,644</td><td>£38,209</td><td>£39,164</td><td>£40,143</td><td>£41,347</td><td>£196,507</td></tr><tr><td>Total Expenses</td><td>£35,521</td><td>£35,623</td><td>£35,762</td><td>£35,903</td><td>£36,066</td><td>£178,875</td></tr><tr><td>Profit Before Tax</td><td>£2,123</td><td>£2,586</td><td>£3,402</td><td>£4,240</td><td>£5,281</td><td>£17,632</td></tr><tr><td>Profit After Tax      </td><td>£1,720</td><td>£2,094</td><td>£2,756</td><td>£3,434</td><td>£4,277</td><td>£14,282</td></tr><tr><td>Change In Property Value</td><td>£18,750</td><td>£19,219</td><td>£35,459</td><td>£45,289</td><td>£52,123</td><td>£170,839</td></tr><tr><td>Net Return</td><td>£20,470</td><td>£21,313</td><td>£38,214</td><td>£48,723</td><td>£56,400</td><td>£185,120</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>6%</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>