<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>£72,792</td><td>£74,248</td><td>£76,104</td><td>£78,007</td><td>£79,957</td><td>£381,107</td></tr><tr><td>Total Expenses</td><td>£63,324</td><td>£63,481</td><td>£63,678</td><td>£63,879</td><td>£64,085</td><td>£318,447</td></tr><tr><td>Profit Before Tax</td><td>£9,468</td><td>£10,767</td><td>£12,426</td><td>£14,128</td><td>£15,872</td><td>£62,661</td></tr><tr><td>Profit After Tax      </td><td>£7,669</td><td>£8,721</td><td>£10,065</td><td>£11,443</td><td>£12,857</td><td>£50,755</td></tr><tr><td>Change In Property Value</td><td>£28,000</td><td>£28,560</td><td>£58,262</td><td>£75,741</td><td>£87,481</td><td>£278,045</td></tr><tr><td>Net Return</td><td>£35,669</td><td>£37,281</td><td>£68,328</td><td>£87,185</td><td>£100,338</td><td>£328,800</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>5%</td></tr><tr><td>Total Net Return (%)</td><td>3%</td><td>4%</td><td>6%</td><td>8%</td><td>9%</td><td>31%</td></tr></tbody></table></div></div></template></turbo-stream>