<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>£51,996</td><td>£53,036</td><td>£54,362</td><td>£55,721</td><td>£57,114</td><td>£272,228</td></tr><tr><td>Total Expenses</td><td>£45,375</td><td>£45,490</td><td>£45,633</td><td>£45,780</td><td>£45,930</td><td>£228,209</td></tr><tr><td>Profit Before Tax</td><td>£6,621</td><td>£7,546</td><td>£8,728</td><td>£9,941</td><td>£11,184</td><td>£44,020</td></tr><tr><td>Profit After Tax      </td><td>£5,363</td><td>£6,112</td><td>£7,070</td><td>£8,052</td><td>£9,059</td><td>£35,656</td></tr><tr><td>Change In Property Value</td><td>£20,000</td><td>£20,400</td><td>£41,616</td><td>£54,101</td><td>£62,486</td><td>£198,603</td></tr><tr><td>Net Return</td><td>£25,363</td><td>£26,512</td><td>£48,686</td><td>£62,153</td><td>£71,545</td><td>£234,259</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>33%</td></tr></tbody></table></div></div></template></turbo-stream>