<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>£50,400</td><td>£51,408</td><td>£52,693</td><td>£54,011</td><td>£55,361</td><td>£263,873</td></tr><tr><td>Total Expenses</td><td>£46,517</td><td>£46,663</td><td>£46,835</td><td>£47,011</td><td>£47,188</td><td>£234,214</td></tr><tr><td>Profit Before Tax</td><td>£3,883</td><td>£4,745</td><td>£5,858</td><td>£7,000</td><td>£8,173</td><td>£29,659</td></tr><tr><td>Profit After Tax      </td><td>£3,146</td><td>£3,843</td><td>£4,745</td><td>£5,670</td><td>£6,620</td><td>£24,024</td></tr><tr><td>Change In Property Value</td><td>£19,900</td><td>£20,298</td><td>£41,408</td><td>£53,830</td><td>£62,174</td><td>£197,610</td></tr><tr><td>Net Return</td><td>£23,046</td><td>£24,141</td><td>£46,153</td><td>£59,500</td><td>£68,794</td><td>£221,634</td></tr><tr><td>Return From Rental Income (%)</td><td>0%</td><td>1%</td><td>1%</td><td>1%</td><td>1%</td><td>3%</td></tr><tr><td>Total Net Return (%)</td><td>3%</td><td>3%</td><td>7%</td><td>9%</td><td>10%</td><td>32%</td></tr></tbody></table></div></div></template></turbo-stream>