<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>£27,444</td><td>£27,993</td><td>£28,693</td><td>£29,410</td><td>£30,145</td><td>£143,685</td></tr><tr><td>Total Expenses</td><td>£24,542</td><td>£24,643</td><td>£24,756</td><td>£24,872</td><td>£24,988</td><td>£123,801</td></tr><tr><td>Profit Before Tax</td><td>£2,902</td><td>£3,350</td><td>£3,937</td><td>£4,538</td><td>£5,157</td><td>£19,884</td></tr><tr><td>Profit After Tax      </td><td>£2,350</td><td>£2,713</td><td>£3,189</td><td>£3,676</td><td>£4,178</td><td>£16,106</td></tr><tr><td>Change In Property Value</td><td>£9,980</td><td>£10,180</td><td>£20,766</td><td>£26,996</td><td>£31,181</td><td>£99,103</td></tr><tr><td>Net Return</td><td>£12,330</td><td>£12,893</td><td>£23,955</td><td>£30,672</td><td>£35,358</td><td>£115,209</td></tr><tr><td>Return From Rental Income (%)</td><td>1%</td><td>1%</td><td>1%</td><td>1%</td><td>1%</td><td>5%</td></tr><tr><td>Total Net Return (%)</td><td>4%</td><td>4%</td><td>8%</td><td>10%</td><td>12%</td><td>38%</td></tr></tbody></table></div></div></template></turbo-stream>