<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>£46,740</td><td>£47,675</td><td>£48,867</td><td>£50,088</td><td>£51,341</td><td>£244,710</td></tr><tr><td>Total Expenses</td><td>£40,398</td><td>£40,537</td><td>£40,699</td><td>£40,865</td><td>£41,033</td><td>£203,533</td></tr><tr><td>Profit Before Tax</td><td>£6,342</td><td>£7,138</td><td>£8,167</td><td>£9,223</td><td>£10,307</td><td>£41,177</td></tr><tr><td>Profit After Tax      </td><td>£5,137</td><td>£5,781</td><td>£6,616</td><td>£7,471</td><td>£8,349</td><td>£33,354</td></tr><tr><td>Change In Property Value</td><td>£17,000</td><td>£17,340</td><td>£35,374</td><td>£45,986</td><td>£53,113</td><td>£168,813</td></tr><tr><td>Net Return</td><td>£22,137</td><td>£23,121</td><td>£41,989</td><td>£53,456</td><td>£61,462</td><td>£202,166</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>