<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>£31,500</td><td>£31,972</td><td>£32,772</td><td>£33,591</td><td>£34,599</td><td>£164,434</td></tr><tr><td>Total Expenses</td><td>£28,645</td><td>£28,704</td><td>£28,795</td><td>£28,888</td><td>£28,999</td><td>£144,030</td></tr><tr><td>Profit Before Tax</td><td>£2,855</td><td>£3,268</td><td>£3,977</td><td>£4,704</td><td>£5,600</td><td>£20,404</td></tr><tr><td>Profit After Tax      </td><td>£2,312</td><td>£2,647</td><td>£3,221</td><td>£3,810</td><td>£4,536</td><td>£16,527</td></tr><tr><td>Change In Property Value</td><td>£6,300</td><td>£6,363</td><td>£19,280</td><td>£26,478</td><td>£30,979</td><td>£89,400</td></tr><tr><td>Net Return</td><td>£8,612</td><td>£9,010</td><td>£22,501</td><td>£30,288</td><td>£35,515</td><td>£105,927</td></tr><tr><td>Return From Rental Income (%)</td><td>1%</td><td>1%</td><td>2%</td><td>2%</td><td>2%</td><td>8%</td></tr><tr><td>Total Net Return (%)</td><td>4%</td><td>4%</td><td>11%</td><td>14%</td><td>17%</td><td>51%</td></tr></tbody></table></div></div></template></turbo-stream>