<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>£40,800</td><td>£41,616</td><td>£42,656</td><td>£43,723</td><td>£44,816</td><td>£213,611</td></tr><tr><td>Total Expenses</td><td>£38,304</td><td>£38,397</td><td>£38,512</td><td>£38,629</td><td>£38,749</td><td>£192,591</td></tr><tr><td>Profit Before Tax</td><td>£2,496</td><td>£3,219</td><td>£4,145</td><td>£5,094</td><td>£6,067</td><td>£21,020</td></tr><tr><td>Profit After Tax      </td><td>£2,022</td><td>£2,608</td><td>£3,357</td><td>£4,126</td><td>£4,914</td><td>£17,027</td></tr><tr><td>Change In Property Value</td><td>£17,000</td><td>£17,340</td><td>£35,374</td><td>£45,986</td><td>£53,113</td><td>£168,813</td></tr><tr><td>Net Return</td><td>£19,022</td><td>£19,948</td><td>£38,731</td><td>£50,111</td><td>£58,027</td><td>£185,839</td></tr><tr><td>Return From Rental Income (%)</td><td>0%</td><td>0%</td><td>1%</td><td>1%</td><td>1%</td><td>3%</td></tr><tr><td>Total Net Return (%)</td><td>3%</td><td>3%</td><td>7%</td><td>9%</td><td>10%</td><td>32%</td></tr></tbody></table></div></div></template></turbo-stream>