<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>£30,240</td><td>£30,845</td><td>£31,616</td><td>£32,406</td><td>£33,216</td><td>£158,324</td></tr><tr><td>Total Expenses</td><td>£26,845</td><td>£26,952</td><td>£27,072</td><td>£27,195</td><td>£27,318</td><td>£135,382</td></tr><tr><td>Profit Before Tax</td><td>£3,395</td><td>£3,893</td><td>£4,544</td><td>£5,212</td><td>£5,898</td><td>£22,942</td></tr><tr><td>Profit After Tax      </td><td>£2,750</td><td>£3,153</td><td>£3,681</td><td>£4,221</td><td>£4,777</td><td>£18,583</td></tr><tr><td>Change In Property Value</td><td>£11,000</td><td>£11,220</td><td>£22,889</td><td>£29,755</td><td>£34,368</td><td>£109,232</td></tr><tr><td>Net Return</td><td>£13,750</td><td>£14,373</td><td>£26,570</td><td>£33,977</td><td>£39,145</td><td>£127,815</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>