<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>£32,724</td><td>£33,378</td><td>£34,213</td><td>£35,068</td><td>£35,945</td><td>£171,329</td></tr><tr><td>Total Expenses</td><td>£28,879</td><td>£28,990</td><td>£29,117</td><td>£29,246</td><td>£29,377</td><td>£145,609</td></tr><tr><td>Profit Before Tax</td><td>£3,845</td><td>£4,388</td><td>£5,096</td><td>£5,822</td><td>£6,568</td><td>£25,719</td></tr><tr><td>Profit After Tax      </td><td>£3,114</td><td>£3,554</td><td>£4,128</td><td>£4,716</td><td>£5,320</td><td>£20,833</td></tr><tr><td>Change In Property Value</td><td>£11,900</td><td>£12,138</td><td>£24,762</td><td>£32,190</td><td>£37,179</td><td>£118,169</td></tr><tr><td>Net Return</td><td>£15,014</td><td>£15,692</td><td>£28,889</td><td>£36,906</td><td>£42,500</td><td>£139,002</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>6%</td></tr><tr><td>Total Net Return (%)</td><td>4%</td><td>4%</td><td>8%</td><td>10%</td><td>11%</td><td>37%</td></tr></tbody></table></div></div></template></turbo-stream>