<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>£39,252</td><td>£39,841</td><td>£40,837</td><td>£41,858</td><td>£43,113</td><td>£204,901</td></tr><tr><td>Total Expenses</td><td>£37,070</td><td>£37,175</td><td>£37,318</td><td>£37,463</td><td>£37,632</td><td>£186,658</td></tr><tr><td>Profit Before Tax</td><td>£2,182</td><td>£2,666</td><td>£3,519</td><td>£4,394</td><td>£5,482</td><td>£18,243</td></tr><tr><td>Profit After Tax      </td><td>£1,767</td><td>£2,159</td><td>£2,851</td><td>£3,559</td><td>£4,440</td><td>£14,777</td></tr><tr><td>Change In Property Value</td><td>£27,475</td><td>£28,437</td><td>£46,250</td><td>£53,230</td><td>£56,423</td><td>£211,815</td></tr><tr><td>Net Return</td><td>£29,242</td><td>£30,596</td><td>£49,101</td><td>£56,789</td><td>£60,864</td><td>£226,592</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>11%</td><td>12%</td><td>19%</td><td>22%</td><td>23%</td><td>86%</td></tr></tbody></table></div></div></template></turbo-stream>