<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>£47,568</td><td>£48,519</td><td>£49,732</td><td>£50,976</td><td>£52,250</td><td>£249,045</td></tr><tr><td>Total Expenses</td><td>£41,076</td><td>£41,217</td><td>£41,381</td><td>£41,549</td><td>£41,719</td><td>£206,942</td></tr><tr><td>Profit Before Tax</td><td>£6,492</td><td>£7,303</td><td>£8,351</td><td>£9,426</td><td>£10,531</td><td>£42,103</td></tr><tr><td>Profit After Tax      </td><td>£5,259</td><td>£5,915</td><td>£6,765</td><td>£7,635</td><td>£8,530</td><td>£34,104</td></tr><tr><td>Change In Property Value</td><td>£17,300</td><td>£17,646</td><td>£35,998</td><td>£46,797</td><td>£54,051</td><td>£171,792</td></tr><tr><td>Net Return</td><td>£22,559</td><td>£23,561</td><td>£42,762</td><td>£54,433</td><td>£62,581</td><td>£205,895</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>35%</td></tr></tbody></table></div></div></template></turbo-stream>