<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>£49,932</td><td>£50,931</td><td>£52,204</td><td>£53,509</td><td>£54,847</td><td>£261,422</td></tr><tr><td>Total Expenses</td><td>£43,018</td><td>£43,164</td><td>£43,334</td><td>£43,509</td><td>£43,685</td><td>£216,710</td></tr><tr><td>Profit Before Tax</td><td>£6,914</td><td>£7,767</td><td>£8,870</td><td>£10,000</td><td>£11,162</td><td>£44,712</td></tr><tr><td>Profit After Tax      </td><td>£5,600</td><td>£6,291</td><td>£7,184</td><td>£8,100</td><td>£9,041</td><td>£36,217</td></tr><tr><td>Change In Property Value</td><td>£18,160</td><td>£18,523</td><td>£37,787</td><td>£49,124</td><td>£56,738</td><td>£180,332</td></tr><tr><td>Net Return</td><td>£23,760</td><td>£24,814</td><td>£44,972</td><td>£57,224</td><td>£65,779</td><td>£216,549</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>7%</td><td>9%</td><td>11%</td><td>35%</td></tr></tbody></table></div></div></template></turbo-stream>