<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>£41,928</td><td>£42,767</td><td>£43,836</td><td>£44,932</td><td>£46,055</td><td>£219,517</td></tr><tr><td>Total Expenses</td><td>£36,445</td><td>£36,575</td><td>£36,725</td><td>£36,878</td><td>£37,033</td><td>£183,656</td></tr><tr><td>Profit Before Tax</td><td>£5,483</td><td>£6,192</td><td>£7,111</td><td>£8,053</td><td>£9,022</td><td>£35,861</td></tr><tr><td>Profit After Tax      </td><td>£4,441</td><td>£5,015</td><td>£5,760</td><td>£6,523</td><td>£7,308</td><td>£29,047</td></tr><tr><td>Change In Property Value</td><td>£15,250</td><td>£15,555</td><td>£31,732</td><td>£41,252</td><td>£47,646</td><td>£151,435</td></tr><tr><td>Net Return</td><td>£19,691</td><td>£20,570</td><td>£37,492</td><td>£47,775</td><td>£54,954</td><td>£180,482</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>