<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>£53,340</td><td>£54,407</td><td>£55,767</td><td>£57,161</td><td>£58,590</td><td>£279,265</td></tr><tr><td>Total Expenses</td><td>£45,819</td><td>£45,971</td><td>£46,150</td><td>£46,334</td><td>£46,519</td><td>£230,794</td></tr><tr><td>Profit Before Tax</td><td>£7,521</td><td>£8,435</td><td>£9,617</td><td>£10,827</td><td>£12,071</td><td>£48,472</td></tr><tr><td>Profit After Tax      </td><td>£6,092</td><td>£6,833</td><td>£7,789</td><td>£8,770</td><td>£9,777</td><td>£39,262</td></tr><tr><td>Change In Property Value</td><td>£19,400</td><td>£19,788</td><td>£40,368</td><td>£52,478</td><td>£60,612</td><td>£192,645</td></tr><tr><td>Net Return</td><td>£25,492</td><td>£26,621</td><td>£48,157</td><td>£61,248</td><td>£70,389</td><td>£231,907</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>10%</td><td>34%</td></tr></tbody></table></div></div></template></turbo-stream>