<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>£38,784</td><td>£39,366</td><td>£40,350</td><td>£41,359</td><td>£42,599</td><td>£202,458</td></tr><tr><td>Total Expenses</td><td>£33,453</td><td>£33,557</td><td>£33,698</td><td>£33,843</td><td>£34,010</td><td>£168,560</td></tr><tr><td>Profit Before Tax</td><td>£5,331</td><td>£5,809</td><td>£6,652</td><td>£7,516</td><td>£8,590</td><td>£33,898</td></tr><tr><td>Profit After Tax      </td><td>£4,318</td><td>£4,705</td><td>£5,388</td><td>£6,088</td><td>£6,958</td><td>£27,457</td></tr><tr><td>Change In Property Value</td><td>£13,900</td><td>£14,178</td><td>£28,923</td><td>£37,600</td><td>£39,480</td><td>£134,081</td></tr><tr><td>Net Return</td><td>£18,218</td><td>£18,883</td><td>£34,311</td><td>£43,688</td><td>£46,438</td><td>£161,539</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>2%</td><td>2%</td><td>3%</td><td>3%</td><td>12%</td></tr><tr><td>Total Net Return (%)</td><td>8%</td><td>8%</td><td>15%</td><td>19%</td><td>20%</td><td>70%</td></tr></tbody></table></div></div></template></turbo-stream>