<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>£43,992</td><td>£44,872</td><td>£45,994</td><td>£47,143</td><td>£48,322</td><td>£230,323</td></tr><tr><td>Total Expenses</td><td>£38,139</td><td>£38,273</td><td>£38,428</td><td>£38,587</td><td>£38,748</td><td>£192,176</td></tr><tr><td>Profit Before Tax</td><td>£5,853</td><td>£6,599</td><td>£7,565</td><td>£8,556</td><td>£9,574</td><td>£38,147</td></tr><tr><td>Profit After Tax      </td><td>£4,741</td><td>£5,345</td><td>£6,128</td><td>£6,931</td><td>£7,755</td><td>£30,899</td></tr><tr><td>Change In Property Value</td><td>£16,000</td><td>£16,320</td><td>£33,293</td><td>£43,281</td><td>£49,989</td><td>£158,883</td></tr><tr><td>Net Return</td><td>£20,741</td><td>£21,665</td><td>£39,421</td><td>£50,211</td><td>£57,744</td><td>£189,782</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>7%</td><td>9%</td><td>11%</td><td>35%</td></tr></tbody></table></div></div></template></turbo-stream>