<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>£48,612</td><td>£49,584</td><td>£50,824</td><td>£52,094</td><td>£53,397</td><td>£254,511</td></tr><tr><td>Total Expenses</td><td>£42,457</td><td>£42,566</td><td>£42,701</td><td>£42,839</td><td>£42,980</td><td>£213,543</td></tr><tr><td>Profit Before Tax</td><td>£6,155</td><td>£7,018</td><td>£8,123</td><td>£9,256</td><td>£10,417</td><td>£40,969</td></tr><tr><td>Profit After Tax      </td><td>£4,985</td><td>£5,685</td><td>£6,580</td><td>£7,497</td><td>£8,438</td><td>£33,185</td></tr><tr><td>Change In Property Value</td><td>£18,700</td><td>£19,074</td><td>£38,911</td><td>£50,584</td><td>£58,425</td><td>£185,694</td></tr><tr><td>Net Return</td><td>£23,685</td><td>£24,759</td><td>£45,491</td><td>£58,081</td><td>£66,863</td><td>£218,879</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>4%</td><td>4%</td><td>7%</td><td>9%</td><td>10%</td><td>34%</td></tr></tbody></table></div></div></template></turbo-stream>