<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>£31,644</td><td>£32,277</td><td>£33,084</td><td>£33,911</td><td>£34,759</td><td>£165,674</td></tr><tr><td>Total Expenses</td><td>£27,997</td><td>£28,107</td><td>£28,230</td><td>£28,357</td><td>£28,484</td><td>£141,176</td></tr><tr><td>Profit Before Tax</td><td>£3,647</td><td>£4,170</td><td>£4,853</td><td>£5,554</td><td>£6,274</td><td>£24,499</td></tr><tr><td>Profit After Tax      </td><td>£2,954</td><td>£3,378</td><td>£3,931</td><td>£4,499</td><td>£5,082</td><td>£19,844</td></tr><tr><td>Change In Property Value</td><td>£11,510</td><td>£11,740</td><td>£23,950</td><td>£31,135</td><td>£35,961</td><td>£114,296</td></tr><tr><td>Net Return</td><td>£14,464</td><td>£15,118</td><td>£27,881</td><td>£35,634</td><td>£41,043</td><td>£134,140</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>11%</td><td>37%</td></tr></tbody></table></div></div></template></turbo-stream>