<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>£35,472</td><td>£36,181</td><td>£37,086</td><td>£38,013</td><td>£38,963</td><td>£185,716</td></tr><tr><td>Total Expenses</td><td>£31,138</td><td>£31,255</td><td>£31,388</td><td>£31,525</td><td>£31,662</td><td>£156,967</td></tr><tr><td>Profit Before Tax</td><td>£4,334</td><td>£4,927</td><td>£5,698</td><td>£6,489</td><td>£7,301</td><td>£28,749</td></tr><tr><td>Profit After Tax      </td><td>£3,511</td><td>£3,991</td><td>£4,615</td><td>£5,256</td><td>£5,914</td><td>£23,287</td></tr><tr><td>Change In Property Value</td><td>£12,900</td><td>£13,158</td><td>£26,842</td><td>£34,895</td><td>£40,304</td><td>£128,099</td></tr><tr><td>Net Return</td><td>£16,411</td><td>£17,149</td><td>£31,458</td><td>£40,151</td><td>£46,218</td><td>£151,386</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>