<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>£28,800</td><td>£29,376</td><td>£30,110</td><td>£30,863</td><td>£31,635</td><td>£150,784</td></tr><tr><td>Total Expenses</td><td>£27,185</td><td>£27,254</td><td>£27,338</td><td>£27,425</td><td>£27,512</td><td>£136,714</td></tr><tr><td>Profit Before Tax</td><td>£1,615</td><td>£2,122</td><td>£2,772</td><td>£3,439</td><td>£4,122</td><td>£14,070</td></tr><tr><td>Profit After Tax      </td><td>£1,308</td><td>£1,719</td><td>£2,245</td><td>£2,785</td><td>£3,339</td><td>£11,397</td></tr><tr><td>Change In Property Value</td><td>£12,000</td><td>£12,240</td><td>£24,970</td><td>£32,460</td><td>£37,492</td><td>£119,162</td></tr><tr><td>Net Return</td><td>£13,308</td><td>£13,959</td><td>£27,215</td><td>£35,246</td><td>£40,831</td><td>£130,559</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>4%</td><td>7%</td><td>9%</td><td>11%</td><td>34%</td></tr></tbody></table></div></div></template></turbo-stream>