<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>£33,324</td><td>£33,824</td><td>£34,669</td><td>£35,536</td><td>£36,602</td><td>£173,956</td></tr><tr><td>Total Expenses</td><td>£28,939</td><td>£29,035</td><td>£29,163</td><td>£29,293</td><td>£29,442</td><td>£145,872</td></tr><tr><td>Profit Before Tax</td><td>£4,385</td><td>£4,789</td><td>£5,507</td><td>£6,243</td><td>£7,160</td><td>£28,084</td></tr><tr><td>Profit After Tax      </td><td>£3,552</td><td>£3,879</td><td>£4,461</td><td>£5,057</td><td>£5,800</td><td>£22,748</td></tr><tr><td>Change In Property Value</td><td>£17,850</td><td>£18,386</td><td>£34,718</td><td>£39,957</td><td>£42,355</td><td>£153,265</td></tr><tr><td>Net Return</td><td>£21,402</td><td>£22,264</td><td>£39,179</td><td>£45,014</td><td>£48,154</td><td>£176,013</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>11%</td><td>11%</td><td>20%</td><td>23%</td><td>24%</td><td>89%</td></tr></tbody></table></div></div></template></turbo-stream>