<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>£33,000</td><td>£33,660</td><td>£34,501</td><td>£35,364</td><td>£36,248</td><td>£172,774</td></tr><tr><td>Total Expenses</td><td>£29,105</td><td>£29,217</td><td>£29,344</td><td>£29,474</td><td>£29,605</td><td>£146,746</td></tr><tr><td>Profit Before Tax</td><td>£3,895</td><td>£4,443</td><td>£5,157</td><td>£5,890</td><td>£6,643</td><td>£26,028</td></tr><tr><td>Profit After Tax      </td><td>£3,155</td><td>£3,599</td><td>£4,177</td><td>£4,771</td><td>£5,381</td><td>£21,083</td></tr><tr><td>Change In Property Value</td><td>£12,000</td><td>£12,240</td><td>£24,970</td><td>£32,460</td><td>£37,492</td><td>£119,162</td></tr><tr><td>Net Return</td><td>£15,155</td><td>£15,839</td><td>£29,147</td><td>£37,231</td><td>£42,873</td><td>£140,245</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>37%</td></tr></tbody></table></div></div></template></turbo-stream>