<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>£75,396</td><td>£76,904</td><td>£78,827</td><td>£80,797</td><td>£82,817</td><td>£394,741</td></tr><tr><td>Total Expenses</td><td>£65,568</td><td>£65,731</td><td>£65,934</td><td>£66,142</td><td>£66,354</td><td>£329,729</td></tr><tr><td>Profit Before Tax</td><td>£9,828</td><td>£11,173</td><td>£12,893</td><td>£14,656</td><td>£16,463</td><td>£65,012</td></tr><tr><td>Profit After Tax      </td><td>£7,960</td><td>£9,050</td><td>£10,443</td><td>£11,871</td><td>£13,335</td><td>£52,660</td></tr><tr><td>Change In Property Value</td><td>£29,000</td><td>£29,580</td><td>£60,343</td><td>£78,446</td><td>£90,605</td><td>£287,975</td></tr><tr><td>Net Return</td><td>£36,960</td><td>£38,630</td><td>£70,786</td><td>£90,317</td><td>£103,940</td><td>£340,634</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>3%</td><td>3%</td><td>6%</td><td>8%</td><td>9%</td><td>31%</td></tr></tbody></table></div></div></template></turbo-stream>