<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>£41,244</td><td>£42,069</td><td>£43,121</td><td>£44,199</td><td>£45,304</td><td>£215,936</td></tr><tr><td>Total Expenses</td><td>£35,881</td><td>£36,009</td><td>£36,157</td><td>£36,309</td><td>£36,462</td><td>£180,818</td></tr><tr><td>Profit Before Tax</td><td>£5,363</td><td>£6,060</td><td>£6,963</td><td>£7,890</td><td>£8,841</td><td>£35,118</td></tr><tr><td>Profit After Tax      </td><td>£4,344</td><td>£4,908</td><td>£5,640</td><td>£6,391</td><td>£7,162</td><td>£28,445</td></tr><tr><td>Change In Property Value</td><td>£15,000</td><td>£15,300</td><td>£31,212</td><td>£40,576</td><td>£46,865</td><td>£148,952</td></tr><tr><td>Net Return</td><td>£19,344</td><td>£20,208</td><td>£36,852</td><td>£46,966</td><td>£54,026</td><td>£177,398</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>