<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>£37,116</td><td>£37,858</td><td>£38,805</td><td>£39,775</td><td>£40,769</td><td>£194,323</td></tr><tr><td>Total Expenses</td><td>£32,492</td><td>£32,612</td><td>£32,750</td><td>£32,891</td><td>£33,033</td><td>£163,779</td></tr><tr><td>Profit Before Tax</td><td>£4,624</td><td>£5,246</td><td>£6,055</td><td>£6,884</td><td>£7,736</td><td>£30,545</td></tr><tr><td>Profit After Tax      </td><td>£3,745</td><td>£4,249</td><td>£4,904</td><td>£5,576</td><td>£6,266</td><td>£24,741</td></tr><tr><td>Change In Property Value</td><td>£13,500</td><td>£13,770</td><td>£28,091</td><td>£36,518</td><td>£42,178</td><td>£134,057</td></tr><tr><td>Net Return</td><td>£17,245</td><td>£18,019</td><td>£32,995</td><td>£42,094</td><td>£48,445</td><td>£158,798</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>