<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>£42,624</td><td>£43,476</td><td>£44,563</td><td>£45,677</td><td>£46,819</td><td>£223,161</td></tr><tr><td>Total Expenses</td><td>£37,011</td><td>£37,142</td><td>£37,293</td><td>£37,449</td><td>£37,606</td><td>£186,500</td></tr><tr><td>Profit Before Tax</td><td>£5,613</td><td>£6,335</td><td>£7,270</td><td>£8,229</td><td>£9,214</td><td>£36,661</td></tr><tr><td>Profit After Tax      </td><td>£4,547</td><td>£5,131</td><td>£5,889</td><td>£6,665</td><td>£7,463</td><td>£29,695</td></tr><tr><td>Change In Property Value</td><td>£15,500</td><td>£15,810</td><td>£32,252</td><td>£41,928</td><td>£48,427</td><td>£153,917</td></tr><tr><td>Net Return</td><td>£20,047</td><td>£20,941</td><td>£38,141</td><td>£48,593</td><td>£55,890</td><td>£183,613</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>36%</td></tr></tbody></table></div></div></template></turbo-stream>