<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>£36,792</td><td>£37,528</td><td>£38,466</td><td>£39,428</td><td>£40,413</td><td>£192,627</td></tr><tr><td>Total Expenses</td><td>£32,222</td><td>£32,341</td><td>£32,478</td><td>£32,618</td><td>£32,759</td><td>£162,419</td></tr><tr><td>Profit Before Tax</td><td>£4,570</td><td>£5,186</td><td>£5,988</td><td>£6,810</td><td>£7,654</td><td>£30,208</td></tr><tr><td>Profit After Tax      </td><td>£3,702</td><td>£4,201</td><td>£4,850</td><td>£5,516</td><td>£6,200</td><td>£24,469</td></tr><tr><td>Change In Property Value</td><td>£13,380</td><td>£13,648</td><td>£27,841</td><td>£36,193</td><td>£41,803</td><td>£132,866</td></tr><tr><td>Net Return</td><td>£17,082</td><td>£17,849</td><td>£32,691</td><td>£41,709</td><td>£48,003</td><td>£157,334</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>36%</td></tr></tbody></table></div></div></template></turbo-stream>