<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>£27,216</td><td>£27,760</td><td>£28,454</td><td>£29,166</td><td>£29,895</td><td>£142,491</td></tr><tr><td>Total Expenses</td><td>£24,361</td><td>£24,461</td><td>£24,574</td><td>£24,689</td><td>£24,804</td><td>£122,888</td></tr><tr><td>Profit Before Tax</td><td>£2,855</td><td>£3,299</td><td>£3,881</td><td>£4,477</td><td>£5,091</td><td>£19,603</td></tr><tr><td>Profit After Tax      </td><td>£2,313</td><td>£2,672</td><td>£3,143</td><td>£3,627</td><td>£4,123</td><td>£15,879</td></tr><tr><td>Change In Property Value</td><td>£9,900</td><td>£10,098</td><td>£20,600</td><td>£26,780</td><td>£30,931</td><td>£98,309</td></tr><tr><td>Net Return</td><td>£12,213</td><td>£12,770</td><td>£23,743</td><td>£30,406</td><td>£35,054</td><td>£114,187</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>8%</td><td>10%</td><td>12%</td><td>38%</td></tr></tbody></table></div></div></template></turbo-stream>