<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>£48,000</td><td>£48,960</td><td>£50,184</td><td>£51,439</td><td>£52,725</td><td>£251,307</td></tr><tr><td>Total Expenses</td><td>£43,388</td><td>£43,496</td><td>£43,629</td><td>£43,765</td><td>£43,904</td><td>£218,182</td></tr><tr><td>Profit Before Tax</td><td>£4,612</td><td>£5,465</td><td>£6,555</td><td>£7,674</td><td>£8,820</td><td>£33,126</td></tr><tr><td>Profit After Tax      </td><td>£3,736</td><td>£4,426</td><td>£5,310</td><td>£6,216</td><td>£7,144</td><td>£26,832</td></tr><tr><td>Change In Property Value</td><td>£19,200</td><td>£19,584</td><td>£39,951</td><td>£51,937</td><td>£59,987</td><td>£190,659</td></tr><tr><td>Net Return</td><td>£22,936</td><td>£24,010</td><td>£45,261</td><td>£58,152</td><td>£67,131</td><td>£217,491</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>4%</td></tr><tr><td>Total Net Return (%)</td><td>3%</td><td>4%</td><td>7%</td><td>9%</td><td>10%</td><td>33%</td></tr></tbody></table></div></div></template></turbo-stream>