<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>£50,172</td><td>£51,175</td><td>£52,455</td><td>£53,766</td><td>£55,110</td><td>£262,679</td></tr><tr><td>Total Expenses</td><td>£43,804</td><td>£43,915</td><td>£44,054</td><td>£44,196</td><td>£44,341</td><td>£220,311</td></tr><tr><td>Profit Before Tax</td><td>£6,368</td><td>£7,260</td><td>£8,401</td><td>£9,570</td><td>£10,769</td><td>£42,368</td></tr><tr><td>Profit After Tax      </td><td>£5,158</td><td>£5,881</td><td>£6,805</td><td>£7,752</td><td>£8,723</td><td>£34,318</td></tr><tr><td>Change In Property Value</td><td>£19,300</td><td>£19,686</td><td>£40,159</td><td>£52,207</td><td>£60,299</td><td>£191,652</td></tr><tr><td>Net Return</td><td>£24,458</td><td>£25,567</td><td>£46,964</td><td>£59,959</td><td>£69,022</td><td>£225,970</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>34%</td></tr></tbody></table></div></div></template></turbo-stream>