<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>£30,156</td><td>£30,759</td><td>£31,528</td><td>£32,316</td><td>£33,124</td><td>£157,884</td></tr><tr><td>Total Expenses</td><td>£26,527</td><td>£26,599</td><td>£26,687</td><td>£26,776</td><td>£26,868</td><td>£133,457</td></tr><tr><td>Profit Before Tax</td><td>£3,629</td><td>£4,160</td><td>£4,842</td><td>£5,540</td><td>£6,256</td><td>£24,427</td></tr><tr><td>Profit After Tax      </td><td>£2,939</td><td>£3,370</td><td>£3,922</td><td>£4,487</td><td>£5,068</td><td>£19,786</td></tr><tr><td>Change In Property Value</td><td>£11,600</td><td>£11,832</td><td>£24,137</td><td>£31,378</td><td>£36,242</td><td>£115,190</td></tr><tr><td>Net Return</td><td>£14,539</td><td>£15,202</td><td>£28,059</td><td>£35,866</td><td>£41,310</td><td>£134,976</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>