<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>£64,992</td><td>£66,292</td><td>£67,949</td><td>£69,648</td><td>£71,389</td><td>£340,270</td></tr><tr><td>Total Expenses</td><td>£56,593</td><td>£56,734</td><td>£56,911</td><td>£57,092</td><td>£57,277</td><td>£284,607</td></tr><tr><td>Profit Before Tax</td><td>£8,399</td><td>£9,557</td><td>£11,038</td><td>£12,556</td><td>£14,113</td><td>£55,663</td></tr><tr><td>Profit After Tax      </td><td>£6,803</td><td>£7,741</td><td>£8,941</td><td>£10,170</td><td>£11,431</td><td>£45,087</td></tr><tr><td>Change In Property Value</td><td>£25,000</td><td>£25,500</td><td>£52,020</td><td>£67,626</td><td>£78,108</td><td>£248,254</td></tr><tr><td>Net Return</td><td>£31,803</td><td>£33,241</td><td>£60,961</td><td>£77,796</td><td>£89,539</td><td>£293,341</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>5%</td></tr><tr><td>Total Net Return (%)</td><td>3%</td><td>4%</td><td>7%</td><td>8%</td><td>10%</td><td>32%</td></tr></tbody></table></div></div></template></turbo-stream>