<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>£39,864</td><td>£40,661</td><td>£41,678</td><td>£42,720</td><td>£43,788</td><td>£208,711</td></tr><tr><td>Total Expenses</td><td>£34,751</td><td>£34,877</td><td>£35,021</td><td>£35,169</td><td>£35,319</td><td>£175,136</td></tr><tr><td>Profit Before Tax</td><td>£5,113</td><td>£5,785</td><td>£6,657</td><td>£7,551</td><td>£8,469</td><td>£33,574</td></tr><tr><td>Profit After Tax      </td><td>£4,142</td><td>£4,686</td><td>£5,392</td><td>£6,116</td><td>£6,860</td><td>£27,195</td></tr><tr><td>Change In Property Value</td><td>£14,500</td><td>£14,790</td><td>£30,172</td><td>£39,223</td><td>£45,303</td><td>£143,987</td></tr><tr><td>Net Return</td><td>£18,642</td><td>£19,476</td><td>£35,564</td><td>£45,339</td><td>£52,163</td><td>£171,183</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>10%</td><td>11%</td><td>36%</td></tr></tbody></table></div></div></template></turbo-stream>