<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>£34,368</td><td>£35,055</td><td>£35,932</td><td>£36,830</td><td>£37,751</td><td>£179,936</td></tr><tr><td>Total Expenses</td><td>£30,234</td><td>£30,348</td><td>£30,479</td><td>£30,613</td><td>£30,747</td><td>£152,421</td></tr><tr><td>Profit Before Tax</td><td>£4,134</td><td>£4,707</td><td>£5,453</td><td>£6,217</td><td>£7,003</td><td>£27,515</td></tr><tr><td>Profit After Tax      </td><td>£3,349</td><td>£3,813</td><td>£4,417</td><td>£5,036</td><td>£5,673</td><td>£22,287</td></tr><tr><td>Change In Property Value</td><td>£12,500</td><td>£12,750</td><td>£26,010</td><td>£33,813</td><td>£39,054</td><td>£124,127</td></tr><tr><td>Net Return</td><td>£15,849</td><td>£16,563</td><td>£30,427</td><td>£38,849</td><td>£44,727</td><td>£146,414</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>36%</td></tr></tbody></table></div></div></template></turbo-stream>