<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>£59,796</td><td>£60,992</td><td>£62,517</td><td>£64,080</td><td>£65,682</td><td>£313,066</td></tr><tr><td>Total Expenses</td><td>£52,106</td><td>£52,237</td><td>£52,400</td><td>£52,567</td><td>£52,738</td><td>£262,049</td></tr><tr><td>Profit Before Tax</td><td>£7,690</td><td>£8,755</td><td>£10,117</td><td>£11,512</td><td>£12,943</td><td>£51,017</td></tr><tr><td>Profit After Tax      </td><td>£6,229</td><td>£7,092</td><td>£8,194</td><td>£9,325</td><td>£10,484</td><td>£41,324</td></tr><tr><td>Change In Property Value</td><td>£23,000</td><td>£23,460</td><td>£47,858</td><td>£62,216</td><td>£71,859</td><td>£228,394</td></tr><tr><td>Net Return</td><td>£29,229</td><td>£30,552</td><td>£56,053</td><td>£71,541</td><td>£82,343</td><td>£269,718</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>3%</td><td>4%</td><td>7%</td><td>9%</td><td>10%</td><td>32%</td></tr></tbody></table></div></div></template></turbo-stream>