<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>£41,256</td><td>£41,875</td><td>£42,922</td><td>£43,995</td><td>£45,315</td><td>£215,362</td></tr><tr><td>Total Expenses</td><td>£34,382</td><td>£34,455</td><td>£34,571</td><td>£34,689</td><td>£34,832</td><td>£172,928</td></tr><tr><td>Profit Before Tax</td><td>£6,874</td><td>£7,420</td><td>£8,351</td><td>£9,306</td><td>£10,483</td><td>£42,434</td></tr><tr><td>Profit After Tax      </td><td>£5,568</td><td>£6,010</td><td>£6,764</td><td>£7,538</td><td>£8,491</td><td>£34,371</td></tr><tr><td>Change In Property Value</td><td>£15,000</td><td>£15,300</td><td>£31,212</td><td>£40,576</td><td>£42,604</td><td>£144,692</td></tr><tr><td>Net Return</td><td>£20,568</td><td>£21,310</td><td>£37,976</td><td>£48,113</td><td>£51,096</td><td>£179,063</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>2%</td><td>3%</td><td>3%</td><td>3%</td><td>14%</td></tr><tr><td>Total Net Return (%)</td><td>8%</td><td>8%</td><td>15%</td><td>19%</td><td>20%</td><td>71%</td></tr></tbody></table></div></div></template></turbo-stream>